Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $173k initial cash invested.
-17.04%
Cash On Cash
3.01%
Cap Rate
0.48
DSCR
$4,045
Rent
-$2,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,045 income − $6,496 expenses = $2,451 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,045
Total Expenses
$6,496
Mortgage P&I
107%
$4,311
Property Taxes
21%
$836
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0