Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.62% first-year return on $174k initial cash invested.
-23.62%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$2,744
Rent
-$3,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $6,174 expenses = $3,430 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,744
Total Expenses
$6,174
Mortgage P&I
154%
$4,236
Property Taxes
34%
$935
Home Insurance
11%
$290
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0