Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $173k initial cash invested.
-11.68%
Cash On Cash
4.47%
Cap Rate
0.69
DSCR
$5,591
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,591 income − $7,277 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,591
Total Expenses
$7,277
Mortgage P&I
80%
$4,482
Property Taxes
15%
$853
Home Insurance
5%
$289
HOA
4%
$199
Property Management
10%
$559
CapEx
5%
$280
Vacancy
6%
$335
Maintenance
5%
$280
Other
0%
$0