Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.84% first-year return on $169k initial cash invested.
-17.84%
Cash On Cash
3.08%
Cap Rate
0.47
DSCR
$3,964
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $6,482 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$807k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,065
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,964
Total Expenses
$6,482
Mortgage P&I
111%
$4,387
Property Taxes
20%
$775
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0