Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.24% first-year return on $172k initial cash invested.
-18.24%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,745
Rent
-$2,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,745 income − $6,359 expenses = $2,614 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,187
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,745
Total Expenses
$6,359
Mortgage P&I
108%
$4,030
Property Taxes
24%
$910
Home Insurance
8%
$296
HOA
4%
$150
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0