Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.81% first-year return on $177k initial cash invested.
-11.81%
Cash On Cash
3.82%
Cap Rate
0.64
DSCR
$4,378
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,378 income − $6,115 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,378
Total Expenses
$6,115
Mortgage P&I
96%
$4,196
Property Taxes
11%
$476
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0