Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $172k initial cash invested.
-17.79%
Cash On Cash
2.98%
Cap Rate
0.46
DSCR
$3,407
Rent
-$2,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,407 income − $5,956 expenses = $2,549 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,188
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,407
Total Expenses
$5,956
Mortgage P&I
129%
$4,409
Property Taxes
7%
$247
Home Insurance
9%
$290
HOA
4%
$125
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0