Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.3% first-year return on $171k initial cash invested.
-15.3%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$3,962
Rent
-$2,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,962 income − $6,145 expenses = $2,183 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,155
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,962
Total Expenses
$6,145
Mortgage P&I
105%
$4,145
Property Taxes
17%
$681
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0