Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.36% first-year return on $171k initial cash invested.
-17.36%
Cash On Cash
2.42%
Cap Rate
0.42
DSCR
$3,943
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,943 income − $6,414 expenses = $2,471 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,132
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,943
Total Expenses
$6,414
Mortgage P&I
99%
$3,917
Property Taxes
22%
$865
Home Insurance
7%
$289
HOA
8%
$318
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0