Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $176k initial cash invested.
-22.48%
Cash On Cash
2.33%
Cap Rate
0.34
DSCR
$3,481
Rent
-$3,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $6,786 expenses = $3,305 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,481
Total Expenses
$6,786
Mortgage P&I
137%
$4,761
Property Taxes
24%
$826
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0