Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.56% first-year return on $172k initial cash invested.
-20.56%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$3,504
Rent
-$2,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,504 income − $6,446 expenses = $2,942 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,178
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,504
Total Expenses
$6,446
Mortgage P&I
123%
$4,294
Property Taxes
22%
$777
Home Insurance
8%
$289
HOA
5%
$176
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0