Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.53% first-year return on $167k initial cash invested.
-25.53%
Cash On Cash
1.39%
Cap Rate
0.21
DSCR
$1,908
Rent
-$3,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,908 income − $5,465 expenses = $3,557 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,908
Total Expenses
$5,465
Mortgage P&I
230%
$4,382
Property Taxes
15%
$291
Home Insurance
16%
$297
HOA
0%
$0
Property Management
10%
$191
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0