Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $176k initial cash invested.
-14.7%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$4,094
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,094 income − $6,252 expenses = $2,158 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,094
Total Expenses
$6,252
Mortgage P&I
102%
$4,192
Property Taxes
14%
$583
Home Insurance
8%
$312
HOA
2%
$100
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0