Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.01% first-year return on $167k initial cash invested.
-20.01%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$2,746
Rent
-$2,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,746 income − $5,529 expenses = $2,783 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,949
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,746
Total Expenses
$5,529
Mortgage P&I
145%
$3,974
Property Taxes
20%
$561
Home Insurance
10%
$280
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0