Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.82% first-year return on $176k initial cash invested.
-19.82%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,848
Rent
-$2,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $6,749 expenses = $2,901 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,848
Total Expenses
$6,749
Mortgage P&I
109%
$4,190
Property Taxes
29%
$1,120
Home Insurance
7%
$262
HOA
5%
$177
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0