Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.85% first-year return on $173k initial cash invested.
-17.85%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,752
Rent
-$2,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $6,322 expenses = $2,570 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,226
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,752
Total Expenses
$6,322
Mortgage P&I
112%
$4,219
Property Taxes
22%
$829
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0