Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $172k initial cash invested.
-19.99%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$3,426
Rent
-$2,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,426 income − $6,294 expenses = $2,868 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,200
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,426
Total Expenses
$6,294
Mortgage P&I
123%
$4,222
Property Taxes
26%
$894
Home Insurance
8%
$287
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0