Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.46% first-year return on $173k initial cash invested.
-16.46%
Cash On Cash
3.18%
Cap Rate
0.5
DSCR
$4,165
Rent
-$2,374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,165 income − $6,539 expenses = $2,374 out of pocket
Investment Breakdown
|
Purchase Price
$824k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,242
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,165
Total Expenses
$6,539
Mortgage P&I
104%
$4,351
Property Taxes
20%
$814
Home Insurance
7%
$292
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0