Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $173k initial cash invested.
-16.8%
Cash On Cash
3.26%
Cap Rate
0.5
DSCR
$4,273
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,273 income − $6,694 expenses = $2,421 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,236
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,273
Total Expenses
$6,694
Mortgage P&I
104%
$4,444
Property Taxes
19%
$809
Home Insurance
7%
$290
HOA
1%
$40
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0