Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.42% first-year return on $172k initial cash invested.
-25.42%
Cash On Cash
1.61%
Cap Rate
0.24
DSCR
$3,254
Rent
-$3,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,254 income − $6,902 expenses = $3,648 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,199
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,254
Total Expenses
$6,902
Mortgage P&I
141%
$4,586
Property Taxes
36%
$1,178
Home Insurance
9%
$292
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0