Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $171k initial cash invested.
-19.46%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,494
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $6,263 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,129
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,494
Total Expenses
$6,263
Mortgage P&I
119%
$4,141
Property Taxes
26%
$924
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0