Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $173k initial cash invested.
-18.94%
Cash On Cash
2.58%
Cap Rate
0.41
DSCR
$3,227
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,227 income − $5,961 expenses = $2,734 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,227
Total Expenses
$5,961
Mortgage P&I
135%
$4,344
Property Taxes
15%
$484
Home Insurance
9%
$289
HOA
0%
$5
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0