Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $176k initial cash invested.
-16.72%
Cash On Cash
3.09%
Cap Rate
0.49
DSCR
$4,118
Rent
-$2,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $6,577 expenses = $2,459 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,403
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,118
Total Expenses
$6,577
Mortgage P&I
107%
$4,415
Property Taxes
19%
$793
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0