Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.76% first-year return on $177k initial cash invested.
-18.76%
Cash On Cash
2.52%
Cap Rate
0.41
DSCR
$3,321
Rent
-$2,762
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $6,083 expenses = $2,762 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$6,083
Mortgage P&I
131%
$4,365
Property Taxes
17%
$554
Home Insurance
9%
$301
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0