Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $169k initial cash invested.
-16.98%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,733
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,733 income − $6,127 expenses = $2,394 out of pocket
Investment Breakdown
|
Purchase Price
$806k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$161k
Closing costs
1%
$8,055
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,733
Total Expenses
$6,127
Mortgage P&I
109%
$4,059
Property Taxes
18%
$687
Home Insurance
8%
$280
HOA
3%
$130
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0