Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.66% first-year return on $171k initial cash invested.
-17.66%
Cash On Cash
2.65%
Cap Rate
0.44
DSCR
$3,793
Rent
-$2,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,793 income − $6,311 expenses = $2,518 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,147
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,793
Total Expenses
$6,311
Mortgage P&I
109%
$4,129
Property Taxes
24%
$910
Home Insurance
8%
$285
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0