Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $173k initial cash invested.
-17.33%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$3,684
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,684 income − $6,187 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,253
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,684
Total Expenses
$6,187
Mortgage P&I
113%
$4,153
Property Taxes
21%
$779
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0