Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.73% first-year return on $176k initial cash invested.
-18.73%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$3,604
Rent
-$2,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,604 income − $6,356 expenses = $2,752 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,397
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,604
Total Expenses
$6,356
Mortgage P&I
120%
$4,315
Property Taxes
22%
$807
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0