Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.63% first-year return on $176k initial cash invested.
-24.63%
Cash On Cash
1.64%
Cap Rate
0.25
DSCR
$3,056
Rent
-$3,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $6,659 expenses = $3,603 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,056
Total Expenses
$6,659
Mortgage P&I
150%
$4,595
Property Taxes
33%
$1,015
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0