Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $174k initial cash invested.
-13.64%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,140
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $6,118 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,140
Total Expenses
$6,118
Mortgage P&I
98%
$4,071
Property Taxes
16%
$668
Home Insurance
7%
$303
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0