Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.5% first-year return on $173k initial cash invested.
-22.5%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$1,974
Rent
-$3,237
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,974 income − $5,211 expenses = $3,237 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,220
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$5,211
Mortgage P&I
214%
$4,219
Property Taxes
10%
$191
Home Insurance
15%
$288
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0