Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $173k initial cash invested.
-14.51%
Cash On Cash
3.57%
Cap Rate
0.57
DSCR
$4,315
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,315 income − $6,413 expenses = $2,098 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,261
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,315
Total Expenses
$6,413
Mortgage P&I
101%
$4,338
Property Taxes
15%
$637
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0