Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.32% first-year return on $174k initial cash invested.
-18.32%
Cash On Cash
2.61%
Cap Rate
0.42
DSCR
$3,651
Rent
-$2,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $6,309 expenses = $2,658 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,288
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,651
Total Expenses
$6,309
Mortgage P&I
117%
$4,275
Property Taxes
22%
$794
Home Insurance
8%
$290
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0