Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.95% first-year return on $172k initial cash invested.
-14.95%
Cash On Cash
3.26%
Cap Rate
0.54
DSCR
$4,740
Rent
-$2,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $6,878 expenses = $2,138 out of pocket
Investment Breakdown
|
Purchase Price
$817k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$163k
Closing costs
1%
$8,170
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,740
Total Expenses
$6,878
Mortgage P&I
87%
$4,122
Property Taxes
23%
$1,091
Home Insurance
6%
$286
HOA
3%
$147
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0