Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $172k initial cash invested.
-18.12%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$3,373
Rent
-$2,600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,373 income − $5,973 expenses = $2,600 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%
$8,201
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,373
Total Expenses
$5,973
Mortgage P&I
121%
$4,093
Property Taxes
21%
$701
Home Insurance
9%
$289
HOA
0%
$13
Property Management
10%
$337
CapEx
5%
$169
Vacancy
6%
$202
Maintenance
5%
$169
Other
0%
$0