Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $173k initial cash invested.
-14.13%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,370
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,370 income − $5,410 expenses = $2,040 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,370
Total Expenses
$5,410
Mortgage P&I
123%
$4,149
Property Taxes
3%
$97
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0