Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.82% first-year return on $171k initial cash invested.
-21.82%
Cash On Cash
2.37%
Cap Rate
0.35
DSCR
$3,634
Rent
-$3,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $6,739 expenses = $3,105 out of pocket
Investment Breakdown
|
Purchase Price
$813k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$163k
Closing costs
1%
$8,133
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,634
Total Expenses
$6,739
Mortgage P&I
125%
$4,526
Property Taxes
23%
$818
Home Insurance
8%
$289
HOA
4%
$161
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0