Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $172k initial cash invested.
-19.68%
Cash On Cash
2.57%
Cap Rate
0.4
DSCR
$4,544
Rent
-$2,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $7,367 expenses = $2,823 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,544
Total Expenses
$7,367
Mortgage P&I
96%
$4,350
Property Taxes
33%
$1,521
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0