Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.77% first-year return on $173k initial cash invested.
-18.77%
Cash On Cash
2.95%
Cap Rate
0.45
DSCR
$3,905
Rent
-$2,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,905 income − $6,607 expenses = $2,702 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,227
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,905
Total Expenses
$6,607
Mortgage P&I
116%
$4,528
Property Taxes
20%
$775
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0