Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.23% first-year return on $167k initial cash invested.
-14.23%
Cash On Cash
3.33%
Cap Rate
0.55
DSCR
$4,222
Rent
-$1,975
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,222 income − $6,197 expenses = $1,975 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,222
Total Expenses
$6,197
Mortgage P&I
94%
$3,962
Property Taxes
15%
$641
Home Insurance
7%
$280
HOA
5%
$217
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0