Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.28% first-year return on $174k initial cash invested.
-24.28%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,369
Rent
-$3,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,369 income − $5,889 expenses = $3,520 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,284
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,369
Total Expenses
$5,889
Mortgage P&I
177%
$4,187
Property Taxes
35%
$825
Home Insurance
11%
$262
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0