Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.3% first-year return on $177k initial cash invested.
-13.3%
Cash On Cash
3.56%
Cap Rate
0.58
DSCR
$3,742
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,742 income − $5,705 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,742
Total Expenses
$5,705
Mortgage P&I
114%
$4,279
Property Taxes
4%
$150
Home Insurance
8%
$303
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0