Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.81% first-year return on $174k initial cash invested.
-16.81%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$4,091
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,091 income − $6,534 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$831k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,307
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,091
Total Expenses
$6,534
Mortgage P&I
98%
$3,990
Property Taxes
15%
$603
Home Insurance
7%
$297
HOA
14%
$580
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$245
Maintenance
5%
$205
Other
0%
$0