Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.57% first-year return on $173k initial cash invested.
-16.57%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$4,065
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $6,448 expenses = $2,383 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,065
Total Expenses
$6,448
Mortgage P&I
103%
$4,179
Property Taxes
23%
$921
Home Insurance
7%
$292
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0