Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.41% first-year return on $176k initial cash invested.
-15.41%
Cash On Cash
3.42%
Cap Rate
0.54
DSCR
$4,245
Rent
-$2,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,245 income − $6,501 expenses = $2,256 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,245
Total Expenses
$6,501
Mortgage P&I
104%
$4,426
Property Taxes
16%
$674
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0