Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.98% first-year return on $173k initial cash invested.
-16.98%
Cash On Cash
3.06%
Cap Rate
0.48
DSCR
$4,025
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,025 income − $6,480 expenses = $2,455 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,260
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,025
Total Expenses
$6,480
Mortgage P&I
108%
$4,360
Property Taxes
20%
$785
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0