Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $177k initial cash invested.
-16.2%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$3,280
Rent
-$2,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,280 income − $5,663 expenses = $2,383 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,280
Total Expenses
$5,663
Mortgage P&I
128%
$4,197
Property Taxes
10%
$315
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0