Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $169k initial cash invested.
-16.73%
Cash On Cash
3.3%
Cap Rate
0.51
DSCR
$3,885
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $6,235 expenses = $2,350 out of pocket
Investment Breakdown
|
Purchase Price
$803k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,029
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,885
Total Expenses
$6,235
Mortgage P&I
112%
$4,362
Property Taxes
6%
$234
Home Insurance
7%
$281
HOA
9%
$349
Property Management
10%
$388
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0