Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $173k initial cash invested.
-16.17%
Cash On Cash
3.21%
Cap Rate
0.51
DSCR
$4,181
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $6,512 expenses = $2,331 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,181
Total Expenses
$6,512
Mortgage P&I
103%
$4,327
Property Taxes
19%
$810
Home Insurance
7%
$288
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0