Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $172k initial cash invested.
-15.19%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,805
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,805 income − $5,984 expenses = $2,179 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,805
Total Expenses
$5,984
Mortgage P&I
109%
$4,136
Property Taxes
15%
$563
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0