Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.35% first-year return on $171k initial cash invested.
-27.35%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$1,867
Rent
-$3,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,867 income − $5,761 expenses = $3,894 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,136
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,867
Total Expenses
$5,761
Mortgage P&I
226%
$4,217
Property Taxes
39%
$727
Home Insurance
18%
$332
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0