Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $173k initial cash invested.
-20.35%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$3,034
Rent
-$2,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $5,974 expenses = $2,940 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$5,974
Mortgage P&I
138%
$4,173
Property Taxes
23%
$702
Home Insurance
10%
$310
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0