Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.86% first-year return on $176k initial cash invested.
-13.86%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$4,215
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,215 income − $6,248 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,384
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,215
Total Expenses
$6,248
Mortgage P&I
101%
$4,253
Property Taxes
14%
$600
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0