Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.43% first-year return on $176k initial cash invested.
-21.43%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$3,188
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,188 income − $6,334 expenses = $3,146 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,188
Total Expenses
$6,334
Mortgage P&I
137%
$4,378
Property Taxes
23%
$734
Home Insurance
9%
$294
HOA
3%
$100
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0