Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $172k initial cash invested.
-15.51%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,365
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $5,590 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,365
Total Expenses
$5,590
Mortgage P&I
122%
$4,091
Property Taxes
9%
$306
Home Insurance
9%
$298
HOA
1%
$21
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0