Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.61% first-year return on $173k initial cash invested.
-28.61%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,025
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,025 income − $5,156 expenses = $4,131 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,025
Total Expenses
$5,156
Mortgage P&I
403%
$4,134
Property Taxes
46%
$467
Home Insurance
28%
$289
HOA
0%
$0
Property Management
10%
$102
CapEx
5%
$51
Vacancy
6%
$62
Maintenance
5%
$51
Other
0%
$0