Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.77% first-year return on $176k initial cash invested.
-21.77%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,769
Rent
-$3,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,769 income − $5,957 expenses = $3,188 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,369
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,769
Total Expenses
$5,957
Mortgage P&I
150%
$4,159
Property Taxes
28%
$781
Home Insurance
11%
$298
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0