Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.4% first-year return on $176k initial cash invested.
-17.4%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$3,394
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,394 income − $5,941 expenses = $2,547 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,394
Total Expenses
$5,941
Mortgage P&I
125%
$4,236
Property Taxes
16%
$533
Home Insurance
9%
$289
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0