Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $177k initial cash invested.
-14.68%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$4,590
Rent
-$2,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,590 income − $6,760 expenses = $2,170 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,590
Total Expenses
$6,760
Mortgage P&I
91%
$4,191
Property Taxes
20%
$937
Home Insurance
10%
$438
HOA
0%
$0
Property Management
10%
$459
CapEx
5%
$230
Vacancy
6%
$275
Maintenance
5%
$230
Other
0%
$0