Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.77% first-year return on $177k initial cash invested.
-15.77%
Cash On Cash
3.39%
Cap Rate
0.53
DSCR
$4,633
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,633 income − $6,965 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,451
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,633
Total Expenses
$6,965
Mortgage P&I
97%
$4,484
Property Taxes
22%
$1,031
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$232
Vacancy
6%
$278
Maintenance
5%
$232
Other
0%
$0