Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $177k initial cash invested.
-18.38%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,579
Rent
-$2,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,579 income − $6,292 expenses = $2,713 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%
$8,436
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,579
Total Expenses
$6,292
Mortgage P&I
119%
$4,253
Property Taxes
23%
$812
Home Insurance
8%
$296
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0