Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $177k initial cash invested.
-12.6%
Cash On Cash
3.55%
Cap Rate
0.6
DSCR
$4,115
Rent
-$1,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $5,973 expenses = $1,858 out of pocket
Investment Breakdown
|
Purchase Price
$843k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,427
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,115
Total Expenses
$5,973
Mortgage P&I
101%
$4,142
Property Taxes
8%
$322
Home Insurance
7%
$298
HOA
3%
$140
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0