Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.73% first-year return on $173k initial cash invested.
-20.73%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$3,418
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,418 income − $6,411 expenses = $2,993 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,418
Total Expenses
$6,411
Mortgage P&I
124%
$4,247
Property Taxes
17%
$592
Home Insurance
8%
$289
HOA
12%
$394
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0