Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.22% first-year return on $171k initial cash invested.
-21.22%
Cash On Cash
2.38%
Cap Rate
0.36
DSCR
$3,422
Rent
-$3,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $6,448 expenses = $3,026 out of pocket
Investment Breakdown
|
Purchase Price
$815k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,422
Total Expenses
$6,448
Mortgage P&I
131%
$4,473
Property Taxes
23%
$801
Home Insurance
8%
$285
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0