Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.34% first-year return on $176k initial cash invested.
-20.34%
Cash On Cash
2.39%
Cap Rate
0.37
DSCR
$2,977
Rent
-$2,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,977 income − $5,967 expenses = $2,990 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,401
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,977
Total Expenses
$5,967
Mortgage P&I
152%
$4,511
Property Taxes
13%
$392
Home Insurance
10%
$289
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0