Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.84% first-year return on $177k initial cash invested.
-16.84%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$3,978
Rent
-$2,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $6,456 expenses = $2,478 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,978
Total Expenses
$6,456
Mortgage P&I
109%
$4,324
Property Taxes
20%
$798
Home Insurance
8%
$299
HOA
0%
$0
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0