Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $174k initial cash invested.
-13.55%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$4,717
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,717 income − $6,685 expenses = $1,968 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,301
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,717
Total Expenses
$6,685
Mortgage P&I
87%
$4,099
Property Taxes
22%
$1,053
Home Insurance
6%
$306
HOA
0%
$0
Property Management
10%
$472
CapEx
5%
$236
Vacancy
6%
$283
Maintenance
5%
$236
Other
0%
$0