Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.36% first-year return on $167k initial cash invested.
-26.36%
Cash On Cash
1.33%
Cap Rate
0.2
DSCR
$3,297
Rent
-$3,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $6,954 expenses = $3,657 out of pocket
Investment Breakdown
|
Purchase Price
$793k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,929
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,297
Total Expenses
$6,954
Mortgage P&I
133%
$4,373
Property Taxes
38%
$1,268
Home Insurance
14%
$455
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0