Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $176k initial cash invested.
-15.4%
Cash On Cash
3.03%
Cap Rate
0.5
DSCR
$3,354
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $5,614 expenses = $2,260 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,387
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,354
Total Expenses
$5,614
Mortgage P&I
125%
$4,208
Property Taxes
7%
$224
Home Insurance
9%
$310
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0