Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $177k initial cash invested.
-23.28%
Cash On Cash
1.62%
Cap Rate
0.26
DSCR
$2,754
Rent
-$3,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,754 income − $6,186 expenses = $3,432 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,424
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,754
Total Expenses
$6,186
Mortgage P&I
161%
$4,430
Property Taxes
21%
$585
Home Insurance
17%
$455
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0