Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.23% first-year return on $167k initial cash invested.
-23.23%
Cash On Cash
1.7%
Cap Rate
0.27
DSCR
$2,538
Rent
-$3,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,538 income − $5,780 expenses = $3,242 out of pocket
Investment Breakdown
|
Purchase Price
$798k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$160k
Closing costs
1%
$7,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,538
Total Expenses
$5,780
Mortgage P&I
167%
$4,248
Property Taxes
23%
$593
Home Insurance
11%
$279
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0