Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $172k initial cash invested.
-16.28%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,125
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $5,461 expenses = $2,336 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%
$8,198
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,125
Total Expenses
$5,461
Mortgage P&I
131%
$4,104
Property Taxes
8%
$248
Home Insurance
10%
$297
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$188
Maintenance
5%
$156
Other
0%
$0