Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.74% first-year return on $172k initial cash invested.
-23.74%
Cash On Cash
1.44%
Cap Rate
0.23
DSCR
$2,183
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $5,586 expenses = $3,403 out of pocket
Investment Breakdown
|
Purchase Price
$819k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$164k
Closing costs
1%
$8,191
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,183
Total Expenses
$5,586
Mortgage P&I
196%
$4,277
Property Taxes
20%
$436
Home Insurance
14%
$306
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0