Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.2% first-year return on $174k initial cash invested.
-17.2%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,821
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $6,314 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,821
Total Expenses
$6,314
Mortgage P&I
109%
$4,177
Property Taxes
17%
$635
Home Insurance
8%
$290
HOA
6%
$219
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0