Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $177k initial cash invested.
-13.36%
Cash On Cash
3.57%
Cap Rate
0.59
DSCR
$4,434
Rent
-$1,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,434 income − $6,406 expenses = $1,972 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,432
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,434
Total Expenses
$6,406
Mortgage P&I
96%
$4,259
Property Taxes
16%
$700
Home Insurance
7%
$294
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0