Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.69% first-year return on $174k initial cash invested.
-21.69%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$2,058
Rent
-$3,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,058 income − $5,209 expenses = $3,151 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,058
Total Expenses
$5,209
Mortgage P&I
201%
$4,145
Property Taxes
9%
$189
Home Insurance
14%
$290
HOA
2%
$50
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0