Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.29% first-year return on $171k initial cash invested.
-24.29%
Cash On Cash
1.63%
Cap Rate
0.25
DSCR
$2,712
Rent
-$3,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $6,180 expenses = $3,468 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,158
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,712
Total Expenses
$6,180
Mortgage P&I
164%
$4,437
Property Taxes
27%
$745
Home Insurance
11%
$292
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0