Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.31% first-year return on $171k initial cash invested.
-21.31%
Cash On Cash
2.25%
Cap Rate
0.34
DSCR
$2,528
Rent
-$3,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,528 income − $5,567 expenses = $3,039 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,151
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,528
Total Expenses
$5,567
Mortgage P&I
176%
$4,443
Property Taxes
7%
$169
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0