Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.56% first-year return on $171k initial cash invested.
-18.56%
Cash On Cash
3.04%
Cap Rate
0.46
DSCR
$3,971
Rent
-$2,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,971 income − $6,622 expenses = $2,651 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,971
Total Expenses
$6,622
Mortgage P&I
114%
$4,522
Property Taxes
20%
$787
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0