Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.19% first-year return on $173k initial cash invested.
-15.19%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$4,373
Rent
-$2,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,373 income − $6,559 expenses = $2,186 out of pocket
Investment Breakdown
|
Purchase Price
$823k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,225
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,373
Total Expenses
$6,559
Mortgage P&I
94%
$4,106
Property Taxes
23%
$1,019
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0