Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $174k initial cash invested.
-15.69%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,913
Rent
-$2,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,913 income − $6,192 expenses = $2,279 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,913
Total Expenses
$6,192
Mortgage P&I
108%
$4,220
Property Taxes
17%
$664
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0