Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.57% first-year return on $176k initial cash invested.
-25.57%
Cash On Cash
1.47%
Cap Rate
0.22
DSCR
$2,905
Rent
-$3,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,905 income − $6,654 expenses = $3,749 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,905
Total Expenses
$6,654
Mortgage P&I
159%
$4,629
Property Taxes
20%
$580
Home Insurance
10%
$297
HOA
14%
$394
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0