Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $171k initial cash invested.
-16.98%
Cash On Cash
2.64%
Cap Rate
0.45
DSCR
$4,051
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,051 income − $6,465 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$812k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$162k
Closing costs
1%
$8,122
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,051
Total Expenses
$6,465
Mortgage P&I
99%
$3,999
Property Taxes
22%
$880
Home Insurance
8%
$306
HOA
6%
$226
Property Management
10%
$405
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0