Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $177k initial cash invested.
-17.48%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$3,828
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,828 income − $6,406 expenses = $2,578 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,828
Total Expenses
$6,406
Mortgage P&I
113%
$4,331
Property Taxes
20%
$782
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0