Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $174k initial cash invested.
-17.11%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,706
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $6,188 expenses = $2,482 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,289
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,706
Total Expenses
$6,188
Mortgage P&I
112%
$4,150
Property Taxes
21%
$785
Home Insurance
8%
$290
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0