Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.21% first-year return on $177k initial cash invested.
-22.21%
Cash On Cash
2.22%
Cap Rate
0.33
DSCR
$3,449
Rent
-$3,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,449 income − $6,718 expenses = $3,269 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,449
Total Expenses
$6,718
Mortgage P&I
135%
$4,651
Property Taxes
25%
$873
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0