Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.13% first-year return on $172k initial cash invested.
-23.13%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$2,263
Rent
-$3,313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $5,576 expenses = $3,313 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,263
Total Expenses
$5,576
Mortgage P&I
182%
$4,126
Property Taxes
25%
$565
Home Insurance
13%
$297
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0