Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.87% first-year return on $176k initial cash invested.
-14.87%
Cash On Cash
3.73%
Cap Rate
0.57
DSCR
$4,735
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,735 income − $6,920 expenses = $2,185 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,396
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,735
Total Expenses
$6,920
Mortgage P&I
96%
$4,561
Property Taxes
18%
$829
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0