Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $173k initial cash invested.
-18.35%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$3,873
Rent
-$2,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $6,513 expenses = $2,640 out of pocket
Investment Breakdown
|
Purchase Price
$822k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$164k
Closing costs
1%
$8,222
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,873
Total Expenses
$6,513
Mortgage P&I
106%
$4,118
Property Taxes
29%
$1,134
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0