Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.37% first-year return on $177k initial cash invested.
-25.37%
Cash On Cash
1.64%
Cap Rate
0.24
DSCR
$2,188
Rent
-$3,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,188 income − $5,939 expenses = $3,751 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.7%
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
$2,188
Total Expenses
$5,939
Mortgage P&I
219%
$4,795
Property Taxes
13%
$280
Home Insurance
14%
$296
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0