Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.01% first-year return on $173k initial cash invested.
-14.01%
Cash On Cash
3.25%
Cap Rate
0.55
DSCR
$3,247
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,247 income − $5,269 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,247
Total Expenses
$5,269
Mortgage P&I
126%
$4,095
Property Taxes
1%
$35
Home Insurance
9%
$295
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0