Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $174k initial cash invested.
-15.16%
Cash On Cash
3.45%
Cap Rate
0.55
DSCR
$4,563
Rent
-$2,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,563 income − $6,761 expenses = $2,198 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,563
Total Expenses
$6,761
Mortgage P&I
95%
$4,355
Property Taxes
20%
$919
Home Insurance
7%
$301
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0