Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.68% first-year return on $172k initial cash invested.
-15.68%
Cash On Cash
3.24%
Cap Rate
0.53
DSCR
$5,027
Rent
-$2,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,027 income − $7,275 expenses = $2,248 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,027
Total Expenses
$7,275
Mortgage P&I
84%
$4,206
Property Taxes
16%
$805
Home Insurance
6%
$287
HOA
13%
$670
Property Management
10%
$503
CapEx
5%
$251
Vacancy
6%
$302
Maintenance
5%
$251
Other
0%
$0