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
2.89%
Cap Rate
0.44
DSCR
$4,717
Rent
-$2,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,717 income − $7,463 expenses = $2,746 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,717
Total Expenses
$7,463
Mortgage P&I
95%
$4,497
Property Taxes
31%
$1,450
Home Insurance
6%
$289
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0