Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $173k initial cash invested.
-15.96%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$4,440
Rent
-$2,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $6,744 expenses = $2,304 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,440
Total Expenses
$6,744
Mortgage P&I
96%
$4,242
Property Taxes
17%
$749
Home Insurance
7%
$289
HOA
7%
$310
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0