Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.17% first-year return on $177k initial cash invested.
-14.17%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$4,695
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,695 income − $6,781 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,695
Total Expenses
$6,781
Mortgage P&I
89%
$4,180
Property Taxes
23%
$1,099
Home Insurance
6%
$280
HOA
0%
$0
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0