Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.73% first-year return on $171k initial cash invested.
-16.73%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,613
Rent
-$2,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,613 income − $6,001 expenses = $2,388 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%
$8,154
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,613
Total Expenses
$6,001
Mortgage P&I
111%
$4,028
Property Taxes
21%
$771
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0