Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.24% first-year return on $167k initial cash invested.
-31.24%
Cash On Cash
-0.33%
Cap Rate
-0.05
DSCR
$1,861
Rent
-$4,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,861 income − $6,209 expenses = $4,348 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,861
Total Expenses
$6,209
Mortgage P&I
217%
$4,038
Property Taxes
44%
$812
Home Insurance
47%
$875
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0