Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $177k initial cash invested.
-13.92%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$4,614
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,614 income − $6,662 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,408
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,614
Total Expenses
$6,662
Mortgage P&I
94%
$4,323
Property Taxes
18%
$838
Home Insurance
7%
$301
HOA
0%
$0
Property Management
10%
$461
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0