Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.45% first-year return on $176k initial cash invested.
-18.45%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$4,374
Rent
-$2,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,374 income − $7,080 expenses = $2,706 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,374
Total Expenses
$7,080
Mortgage P&I
95%
$4,159
Property Taxes
24%
$1,047
Home Insurance
7%
$297
HOA
10%
$440
Property Management
10%
$437
CapEx
5%
$219
Vacancy
6%
$262
Maintenance
5%
$219
Other
0%
$0