Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $173k initial cash invested.
-18.4%
Cash On Cash
2.67%
Cap Rate
0.42
DSCR
$3,133
Rent
-$2,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,133 income − $5,787 expenses = $2,654 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,243
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,133
Total Expenses
$5,787
Mortgage P&I
138%
$4,328
Property Taxes
11%
$346
Home Insurance
10%
$298
HOA
0%
$0
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0