Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.14% first-year return on $173k initial cash invested.
-28.14%
Cash On Cash
0.86%
Cap Rate
0.13
DSCR
$3,070
Rent
-$4,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,070 income − $7,133 expenses = $4,063 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,070
Total Expenses
$7,133
Mortgage P&I
146%
$4,497
Property Taxes
48%
$1,467
Home Insurance
9%
$289
HOA
3%
$81
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0