Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.02% first-year return on $173k initial cash invested.
-19.02%
Cash On Cash
2.25%
Cap Rate
0.38
DSCR
$4,106
Rent
-$2,735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $6,841 expenses = $2,735 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,219
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,106
Total Expenses
$6,841
Mortgage P&I
99%
$4,068
Property Taxes
26%
$1,073
Home Insurance
7%
$298
HOA
8%
$335
Property Management
10%
$411
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0