Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $176k initial cash invested.
-12.43%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$4,133
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $5,960 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,133
Total Expenses
$5,960
Mortgage P&I
103%
$4,258
Property Taxes
8%
$329
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0