Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.43% first-year return on $173k initial cash invested.
-16.43%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,686
Rent
-$2,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $6,056 expenses = $2,370 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,241
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,686
Total Expenses
$6,056
Mortgage P&I
111%
$4,089
Property Taxes
19%
$708
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0