Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $171k initial cash invested.
-20.34%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,249
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $5,143 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,130
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,249
Total Expenses
$5,143
Mortgage P&I
179%
$4,015
Property Taxes
11%
$246
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0