Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.71% first-year return on $177k initial cash invested.
-18.71%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,778
Rent
-$2,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $6,537 expenses = $2,759 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,778
Total Expenses
$6,537
Mortgage P&I
108%
$4,064
Property Taxes
25%
$945
Home Insurance
8%
$304
HOA
6%
$241
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0