Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.01% first-year return on $172k initial cash invested.
-21.01%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,391
Rent
-$3,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $5,402 expenses = $3,011 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,391
Total Expenses
$5,402
Mortgage P&I
171%
$4,093
Property Taxes
16%
$373
Home Insurance
13%
$314
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0