Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $173k initial cash invested.
-15.64%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,927
Rent
-$2,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,927 income − $6,186 expenses = $2,259 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,927
Total Expenses
$6,186
Mortgage P&I
106%
$4,145
Property Taxes
19%
$736
Home Insurance
7%
$284
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0