Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.14% first-year return on $172k initial cash invested.
-21.14%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$2,475
Rent
-$3,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,475 income − $5,503 expenses = $3,028 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,186
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$5,503
Mortgage P&I
160%
$3,964
Property Taxes
24%
$597
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0