Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.53% first-year return on $176k initial cash invested.
-12.53%
Cash On Cash
3.71%
Cap Rate
0.62
DSCR
$4,447
Rent
-$1,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $6,280 expenses = $1,833 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,362
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,447
Total Expenses
$6,280
Mortgage P&I
94%
$4,194
Property Taxes
14%
$632
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0