Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.33% first-year return on $174k initial cash invested.
-14.33%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$4,149
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,149 income − $6,229 expenses = $2,080 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%
$8,293
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,149
Total Expenses
$6,229
Mortgage P&I
101%
$4,190
Property Taxes
13%
$527
Home Insurance
7%
$294
HOA
3%
$140
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0