Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $177k initial cash invested.
-17.14%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$3,297
Rent
-$2,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $5,823 expenses = $2,526 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,423
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,297
Total Expenses
$5,823
Mortgage P&I
129%
$4,263
Property Taxes
12%
$387
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0