Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.19% first-year return on $173k initial cash invested.
-19.19%
Cash On Cash
2.63%
Cap Rate
0.41
DSCR
$4,119
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $6,889 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,248
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,119
Total Expenses
$6,889
Mortgage P&I
106%
$4,371
Property Taxes
28%
$1,158
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0