Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $171k initial cash invested.
-20.14%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,562
Rent
-$2,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,562 income − $5,434 expenses = $2,872 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%
$8,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,562
Total Expenses
$5,434
Mortgage P&I
157%
$4,021
Property Taxes
18%
$462
Home Insurance
11%
$285
HOA
0%
$0
Property Management
10%
$256
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0