Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.86% first-year return on $167k initial cash invested.
-25.86%
Cash On Cash
1.24%
Cap Rate
0.19
DSCR
$3,115
Rent
-$3,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $6,707 expenses = $3,592 out of pocket
Investment Breakdown
|
Purchase Price
$794k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$159k
Closing costs
1%
$7,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$6,707
Mortgage P&I
137%
$4,259
Property Taxes
42%
$1,322
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0