Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.89% first-year return on $174k initial cash invested.
-17.89%
Cash On Cash
3.13%
Cap Rate
0.48
DSCR
$4,494
Rent
-$2,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,494 income − $7,080 expenses = $2,586 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,494
Total Expenses
$7,080
Mortgage P&I
101%
$4,519
Property Taxes
18%
$818
Home Insurance
7%
$294
HOA
6%
$280
Property Management
10%
$449
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0