Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.96% first-year return on $174k initial cash invested.
-18.96%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,978
Rent
-$2,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $5,730 expenses = $2,752 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,296
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,978
Total Expenses
$5,730
Mortgage P&I
137%
$4,070
Property Taxes
20%
$589
Home Insurance
10%
$296
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0