Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $174k initial cash invested.
-14.49%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$3,873
Rent
-$2,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,873 income − $5,969 expenses = $2,096 out of pocket
Investment Breakdown
|
Purchase Price
$826k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,263
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,873
Total Expenses
$5,969
Mortgage P&I
106%
$4,105
Property Taxes
15%
$567
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0