Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.2% first-year return on $167k initial cash invested.
-26.2%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$1,697
Rent
-$3,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,697 income − $5,342 expenses = $3,645 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,697
Total Expenses
$5,342
Mortgage P&I
243%
$4,122
Property Taxes
29%
$500
Home Insurance
16%
$278
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0