Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $174k initial cash invested.
-12.85%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$3,954
Rent
-$1,863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,954 income − $5,817 expenses = $1,863 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,954
Total Expenses
$5,817
Mortgage P&I
106%
$4,208
Property Taxes
7%
$294
Home Insurance
7%
$287
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0