Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.58% first-year return on $169k initial cash invested.
-16.58%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$3,487
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $5,819 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$804k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,039
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,487
Total Expenses
$5,819
Mortgage P&I
114%
$3,977
Property Taxes
18%
$630
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0