Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.15% first-year return on $176k initial cash invested.
-17.15%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$4,504
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $7,018 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,377
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,504
Total Expenses
$7,018
Mortgage P&I
95%
$4,281
Property Taxes
22%
$985
Home Insurance
7%
$297
HOA
6%
$285
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0