Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.24% first-year return on $177k initial cash invested.
-21.24%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,648
Rent
-$3,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,648 income − $5,788 expenses = $3,140 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,648
Total Expenses
$5,788
Mortgage P&I
159%
$4,208
Property Taxes
19%
$513
Home Insurance
12%
$306
HOA
3%
$73
Property Management
10%
$265
CapEx
5%
$132
Vacancy
6%
$159
Maintenance
5%
$132
Other
0%
$0