Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $177k initial cash invested.
-13.61%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,921
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,921 income − $5,931 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,437
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,921
Total Expenses
$5,931
Mortgage P&I
107%
$4,201
Property Taxes
7%
$293
Home Insurance
8%
$298
HOA
3%
$120
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0