Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $172k initial cash invested.
-20.33%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$3,565
Rent
-$2,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $6,473 expenses = $2,908 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$163k
Closing costs
1%
$8,174
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,565
Total Expenses
$6,473
Mortgage P&I
115%
$4,111
Property Taxes
25%
$890
Home Insurance
8%
$298
HOA
7%
$248
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0