Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.23% first-year return on $173k initial cash invested.
-20.23%
Cash On Cash
2.01%
Cap Rate
0.33
DSCR
$2,567
Rent
-$2,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,567 income − $5,487 expenses = $2,920 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,567
Total Expenses
$5,487
Mortgage P&I
163%
$4,175
Property Taxes
10%
$249
Home Insurance
11%
$289
HOA
4%
$107
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0