Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.93% first-year return on $173k initial cash invested.
-17.93%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,460
Rent
-$2,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,460 income − $6,052 expenses = $2,592 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,460
Total Expenses
$6,052
Mortgage P&I
120%
$4,168
Property Taxes
20%
$690
Home Insurance
9%
$294
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0