Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.79% first-year return on $174k initial cash invested.
-14.79%
Cash On Cash
3.48%
Cap Rate
0.55
DSCR
$4,032
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $6,182 expenses = $2,150 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,032
Total Expenses
$6,182
Mortgage P&I
108%
$4,355
Property Taxes
12%
$482
Home Insurance
7%
$296
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0