Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $174k initial cash invested.
-16.2%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$4,274
Rent
-$2,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $6,617 expenses = $2,343 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,264
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,274
Total Expenses
$6,617
Mortgage P&I
97%
$4,134
Property Taxes
25%
$1,055
Home Insurance
7%
$298
HOA
0%
$19
Property Management
10%
$427
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0