Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $167k initial cash invested.
-20.31%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,608
Rent
-$2,825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $5,433 expenses = $2,825 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,608
Total Expenses
$5,433
Mortgage P&I
154%
$4,010
Property Taxes
18%
$468
Home Insurance
11%
$278
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0