Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.38% first-year return on $171k initial cash invested.
-19.38%
Cash On Cash
2.24%
Cap Rate
0.37
DSCR
$3,677
Rent
-$2,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,677 income − $6,434 expenses = $2,757 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,128
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,677
Total Expenses
$6,434
Mortgage P&I
111%
$4,089
Property Taxes
30%
$1,090
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0