Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.21% first-year return on $171k initial cash invested.
-15.21%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,964
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,964 income − $6,129 expenses = $2,165 out of pocket
Investment Breakdown
|
Purchase Price
$814k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,135
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,964
Total Expenses
$6,129
Mortgage P&I
103%
$4,080
Property Taxes
18%
$729
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0