Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.79% first-year return on $177k initial cash invested.
-15.79%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,976
Rent
-$2,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,976 income − $6,307 expenses = $2,331 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%
$8,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,976
Total Expenses
$6,307
Mortgage P&I
107%
$4,261
Property Taxes
13%
$517
Home Insurance
7%
$294
HOA
5%
$200
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0