Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.9% first-year return on $167k initial cash invested.
-19.9%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$2,826
Rent
-$2,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $5,594 expenses = $2,768 out of pocket
Investment Breakdown
|
Purchase Price
$795k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,826
Total Expenses
$5,594
Mortgage P&I
140%
$3,945
Property Taxes
23%
$636
Home Insurance
10%
$278
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0