Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $176k initial cash invested.
-11.61%
Cash On Cash
3.57%
Cap Rate
0.62
DSCR
$3,859
Rent
-$1,702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $5,561 expenses = $1,702 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,859
Total Expenses
$5,561
Mortgage P&I
104%
$3,998
Property Taxes
7%
$270
Home Insurance
7%
$289
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0