Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.15% first-year return on $173k initial cash invested.
-15.15%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$3,459
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $5,648 expenses = $2,189 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,459
Total Expenses
$5,648
Mortgage P&I
121%
$4,193
Property Taxes
5%
$173
Home Insurance
11%
$382
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0