Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.25% first-year return on $173k initial cash invested.
-18.25%
Cash On Cash
3%
Cap Rate
0.46
DSCR
$4,006
Rent
-$2,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $6,630 expenses = $2,624 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,216
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$6,630
Mortgage P&I
112%
$4,477
Property Taxes
21%
$822
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0