Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.05% first-year return on $177k initial cash invested.
-18.05%
Cash On Cash
2.42%
Cap Rate
0.41
DSCR
$3,601
Rent
-$2,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $6,258 expenses = $2,657 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,410
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,601
Total Expenses
$6,258
Mortgage P&I
116%
$4,171
Property Taxes
24%
$857
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0