Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $174k initial cash invested.
-18.75%
Cash On Cash
2.63%
Cap Rate
0.42
DSCR
$3,702
Rent
-$2,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,702 income − $6,422 expenses = $2,720 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,702
Total Expenses
$6,422
Mortgage P&I
118%
$4,355
Property Taxes
22%
$815
Home Insurance
8%
$290
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0