Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $167k initial cash invested.
-18.75%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$3,332
Rent
-$2,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $5,944 expenses = $2,612 out of pocket
Investment Breakdown
|
Purchase Price
$796k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,332
Total Expenses
$5,944
Mortgage P&I
122%
$4,075
Property Taxes
21%
$713
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0