Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.34% first-year return on $172k initial cash invested.
-13.34%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,014
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,014 income − $5,931 expenses = $1,917 out of pocket
Investment Breakdown
|
Purchase Price
$821k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,210
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,014
Total Expenses
$5,931
Mortgage P&I
103%
$4,119
Property Taxes
10%
$413
Home Insurance
7%
$297
HOA
1%
$58
Property Management
10%
$401
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0