Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.51% first-year return on $171k initial cash invested.
-17.51%
Cash On Cash
2.9%
Cap Rate
0.46
DSCR
$3,816
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $6,308 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,131
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,816
Total Expenses
$6,308
Mortgage P&I
112%
$4,264
Property Taxes
20%
$757
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0