Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.74% first-year return on $171k initial cash invested.
-18.74%
Cash On Cash
2.21%
Cap Rate
0.37
DSCR
$3,163
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,163 income − $5,834 expenses = $2,671 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,146
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,163
Total Expenses
$5,834
Mortgage P&I
127%
$4,012
Property Taxes
22%
$706
Home Insurance
9%
$294
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0