Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.85% first-year return on $173k initial cash invested.
-15.85%
Cash On Cash
3.28%
Cap Rate
0.52
DSCR
$4,166
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,166 income − $6,449 expenses = $2,283 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,166
Total Expenses
$6,449
Mortgage P&I
104%
$4,323
Property Taxes
19%
$781
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0