Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $171k initial cash invested.
-19.55%
Cash On Cash
2.62%
Cap Rate
0.4
DSCR
$3,215
Rent
-$2,793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,215 income − $6,008 expenses = $2,793 out of pocket
Investment Breakdown
|
Purchase Price
$816k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,162
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,215
Total Expenses
$6,008
Mortgage P&I
137%
$4,415
Property Taxes
14%
$458
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0