Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.52% first-year return on $172k initial cash invested.
-15.52%
Cash On Cash
3.29%
Cap Rate
0.53
DSCR
$4,102
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $6,325 expenses = $2,223 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,184
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,102
Total Expenses
$6,325
Mortgage P&I
104%
$4,260
Property Taxes
18%
$728
Home Insurance
7%
$271
HOA
0%
$0
Property Management
10%
$410
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0