Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.08% first-year return on $171k initial cash invested.
-24.08%
Cash On Cash
1.65%
Cap Rate
0.25
DSCR
$2,033
Rent
-$3,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,033 income − $5,472 expenses = $3,439 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,033
Total Expenses
$5,472
Mortgage P&I
219%
$4,461
Property Taxes
9%
$184
Home Insurance
15%
$298
HOA
0%
$0
Property Management
10%
$203
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0