Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.12% first-year return on $173k initial cash invested.
-19.12%
Cash On Cash
2.57%
Cap Rate
0.41
DSCR
$4,347
Rent
-$2,753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $7,100 expenses = $2,753 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,347
Total Expenses
$7,100
Mortgage P&I
99%
$4,296
Property Taxes
26%
$1,116
Home Insurance
13%
$558
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0