Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.81% first-year return on $167k initial cash invested.
-23.81%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,211
Rent
-$3,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,211 income − $5,532 expenses = $3,321 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,211
Total Expenses
$5,532
Mortgage P&I
178%
$3,937
Property Taxes
26%
$566
Home Insurance
20%
$453
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0