Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $167k initial cash invested.
-22.66%
Cash On Cash
1.48%
Cap Rate
0.25
DSCR
$2,756
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,756 income − $5,907 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$5,907
Mortgage P&I
145%
$3,994
Property Taxes
33%
$917
Home Insurance
10%
$279
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0