Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.16% first-year return on $172k initial cash invested.
-24.16%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,431
Rent
-$3,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,431 income − $5,904 expenses = $3,473 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,213
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,431
Total Expenses
$5,904
Mortgage P&I
176%
$4,288
Property Taxes
28%
$685
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0