Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.36% first-year return on $173k initial cash invested.
-18.36%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,817
Rent
-$2,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,817 income − $6,468 expenses = $2,651 out of pocket
Investment Breakdown
|
Purchase Price
$825k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$165k
Closing costs
1%
$8,251
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,817
Total Expenses
$6,468
Mortgage P&I
108%
$4,113
Property Taxes
22%
$842
Home Insurance
14%
$520
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0