Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.72% first-year return on $176k initial cash invested.
-13.72%
Cash On Cash
3.98%
Cap Rate
0.61
DSCR
$4,804
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $6,819 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,804
Total Expenses
$6,819
Mortgage P&I
95%
$4,560
Property Taxes
15%
$717
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0