Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.1% first-year return on $174k initial cash invested.
-14.1%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$4,349
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,349 income − $6,394 expenses = $2,045 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,349
Total Expenses
$6,394
Mortgage P&I
95%
$4,117
Property Taxes
16%
$712
Home Insurance
7%
$298
HOA
3%
$137
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0