Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.61% first-year return on $177k initial cash invested.
-19.61%
Cash On Cash
1.97%
Cap Rate
0.34
DSCR
$2,942
Rent
-$2,900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,942 income − $5,842 expenses = $2,900 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,942
Total Expenses
$5,842
Mortgage P&I
141%
$4,143
Property Taxes
22%
$638
Home Insurance
10%
$296
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0