Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.02% first-year return on $173k initial cash invested.
-20.02%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$3,522
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $6,416 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,259
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,522
Total Expenses
$6,416
Mortgage P&I
122%
$4,313
Property Taxes
23%
$796
Home Insurance
8%
$298
HOA
3%
$94
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0