Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.49% first-year return on $173k initial cash invested.
-15.49%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$4,579
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,579 income − $6,809 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,224
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,579
Total Expenses
$6,809
Mortgage P&I
91%
$4,177
Property Taxes
19%
$867
Home Insurance
6%
$294
HOA
6%
$280
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0