Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.32% first-year return on $172k initial cash invested.
-22.32%
Cash On Cash
2.07%
Cap Rate
0.32
DSCR
$3,132
Rent
-$3,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,132 income − $6,334 expenses = $3,202 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,132
Total Expenses
$6,334
Mortgage P&I
142%
$4,458
Property Taxes
24%
$764
Home Insurance
9%
$297
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0