Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.8% first-year return on $171k initial cash invested.
-17.8%
Cash On Cash
2.65%
Cap Rate
0.43
DSCR
$4,008
Rent
-$2,538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $6,546 expenses = $2,538 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,008
Total Expenses
$6,546
Mortgage P&I
103%
$4,135
Property Taxes
27%
$1,090
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0