Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.58% first-year return on $172k initial cash invested.
-15.58%
Cash On Cash
3.6%
Cap Rate
0.55
DSCR
$4,497
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,497 income − $6,737 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,214
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,497
Total Expenses
$6,737
Mortgage P&I
100%
$4,478
Property Taxes
18%
$791
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0