Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $173k initial cash invested.
-23.06%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$5,082
Rent
-$3,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,082 income − $8,399 expenses = $3,317 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,082
Total Expenses
$8,399
Mortgage P&I
81%
$4,125
Property Taxes
16%
$829
Home Insurance
6%
$298
HOA
36%
$1,826
Property Management
10%
$508
CapEx
5%
$254
Vacancy
6%
$305
Maintenance
5%
$254
Other
0%
$0