Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.99% first-year return on $172k initial cash invested.
-15.99%
Cash On Cash
3.05%
Cap Rate
0.49
DSCR
$3,320
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $5,615 expenses = $2,295 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$5,615
Mortgage P&I
127%
$4,213
Property Taxes
8%
$252
Home Insurance
9%
$287
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0