Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.49% first-year return on $173k initial cash invested.
-17.49%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,494
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,494 income − $6,008 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,215
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,494
Total Expenses
$6,008
Mortgage P&I
117%
$4,075
Property Taxes
13%
$454
Home Insurance
8%
$290
HOA
8%
$280
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0