Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $169k initial cash invested.
-17.78%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,108
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,108 income − $5,613 expenses = $2,505 out of pocket
Investment Breakdown
|
Purchase Price
$805k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,053
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,108
Total Expenses
$5,613
Mortgage P&I
128%
$3,971
Property Taxes
18%
$550
Home Insurance
9%
$285
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0