Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $167k initial cash invested.
-16.44%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,857
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,857 income − $6,151 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$797k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,973
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,857
Total Expenses
$6,151
Mortgage P&I
106%
$4,089
Property Taxes
20%
$770
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0