Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.54% first-year return on $174k initial cash invested.
-22.54%
Cash On Cash
1.46%
Cap Rate
0.24
DSCR
$2,267
Rent
-$3,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $5,536 expenses = $3,269 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,267
Total Expenses
$5,536
Mortgage P&I
184%
$4,167
Property Taxes
21%
$482
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$227
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0