Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $172k initial cash invested.
-17.86%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$3,678
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $6,235 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$818k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,179
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,678
Total Expenses
$6,235
Mortgage P&I
114%
$4,185
Property Taxes
22%
$804
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0