Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.33% first-year return on $174k initial cash invested.
-17.33%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$4,085
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,085 income − $6,590 expenses = $2,505 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,085
Total Expenses
$6,590
Mortgage P&I
102%
$4,185
Property Taxes
25%
$1,040
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0