Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.64% first-year return on $172k initial cash invested.
-22.64%
Cash On Cash
1.9%
Cap Rate
0.29
DSCR
$2,832
Rent
-$3,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $6,078 expenses = $3,246 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,193
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,832
Total Expenses
$6,078
Mortgage P&I
155%
$4,400
Property Taxes
23%
$638
Home Insurance
11%
$303
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0