Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $172k initial cash invested.
-17.37%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$3,405
Rent
-$2,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,405 income − $5,893 expenses = $2,488 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,185
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,405
Total Expenses
$5,893
Mortgage P&I
127%
$4,311
Property Taxes
11%
$375
Home Insurance
9%
$298
HOA
1%
$25
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0