Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.05% first-year return on $172k initial cash invested.
-16.05%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$4,120
Rent
-$2,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $6,422 expenses = $2,302 out of pocket
Investment Breakdown
|
Purchase Price
$820k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,197
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,120
Total Expenses
$6,422
Mortgage P&I
99%
$4,099
Property Taxes
19%
$800
Home Insurance
8%
$320
HOA
3%
$132
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0