Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.03% first-year return on $172k initial cash invested.
-19.03%
Cash On Cash
2.61%
Cap Rate
0.41
DSCR
$3,645
Rent
-$2,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $6,373 expenses = $2,728 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,645
Total Expenses
$6,373
Mortgage P&I
119%
$4,328
Property Taxes
22%
$800
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0