Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.52% first-year return on $173k initial cash invested.
-23.52%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$1,715
Rent
-$3,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,715 income − $5,111 expenses = $3,396 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%
$8,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,715
Total Expenses
$5,111
Mortgage P&I
247%
$4,242
Property Taxes
8%
$133
Home Insurance
17%
$289
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0