Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.83% first-year return on $177k initial cash invested.
-16.83%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,565
Rent
-$2,476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,565 income − $6,041 expenses = $2,476 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,407
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,565
Total Expenses
$6,041
Mortgage P&I
118%
$4,202
Property Taxes
17%
$616
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0