Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.92% first-year return on $173k initial cash invested.
-23.92%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$1,901
Rent
-$3,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,901 income − $5,346 expenses = $3,445 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,230
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,901
Total Expenses
$5,346
Mortgage P&I
215%
$4,086
Property Taxes
24%
$465
Home Insurance
16%
$301
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0