Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $174k initial cash invested.
-15.73%
Cash On Cash
2.84%
Cap Rate
0.48
DSCR
$4,004
Rent
-$2,275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $6,279 expenses = $2,275 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,262
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,004
Total Expenses
$6,279
Mortgage P&I
101%
$4,027
Property Taxes
18%
$737
Home Insurance
8%
$315
HOA
4%
$160
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0