Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.86% first-year return on $174k initial cash invested.
-26.86%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$2,674
Rent
-$3,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,674 income − $6,563 expenses = $3,889 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,274
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,674
Total Expenses
$6,563
Mortgage P&I
156%
$4,163
Property Taxes
47%
$1,266
Home Insurance
11%
$297
HOA
5%
$142
Property Management
10%
$267
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0