Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.89% first-year return on $172k initial cash invested.
-22.89%
Cash On Cash
1.95%
Cap Rate
0.3
DSCR
$2,455
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,455 income − $5,735 expenses = $3,280 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,455
Total Expenses
$5,735
Mortgage P&I
183%
$4,486
Property Taxes
7%
$180
Home Insurance
12%
$287
HOA
6%
$143
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$147
Maintenance
5%
$123
Other
0%
$0