Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.68% first-year return on $177k initial cash invested.
-20.68%
Cash On Cash
2.66%
Cap Rate
0.39
DSCR
$3,363
Rent
-$3,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,363 income − $6,416 expenses = $3,053 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,438
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,363
Total Expenses
$6,416
Mortgage P&I
141%
$4,753
Property Taxes
14%
$485
Home Insurance
9%
$304
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0