Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $176k initial cash invested.
-17.86%
Cash On Cash
2.67%
Cap Rate
0.43
DSCR
$3,749
Rent
-$2,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,749 income − $6,371 expenses = $2,622 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,388
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,749
Total Expenses
$6,371
Mortgage P&I
115%
$4,299
Property Taxes
21%
$800
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0