Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $176k initial cash invested.
-19.68%
Cash On Cash
2.45%
Cap Rate
0.39
DSCR
$3,529
Rent
-$2,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $6,422 expenses = $2,893 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,529
Total Expenses
$6,422
Mortgage P&I
126%
$4,434
Property Taxes
22%
$765
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0