Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.55% first-year return on $177k initial cash invested.
-22.55%
Cash On Cash
1.82%
Cap Rate
0.28
DSCR
$2,511
Rent
-$3,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,511 income − $5,844 expenses = $3,333 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%
$8,445
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,511
Total Expenses
$5,844
Mortgage P&I
179%
$4,485
Property Taxes
6%
$163
Home Insurance
22%
$542
HOA
0%
$0
Property Management
10%
$251
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0