Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.77% first-year return on $176k initial cash invested.
-17.77%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,109
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $5,715 expenses = $2,606 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%
$8,380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,109
Total Expenses
$5,715
Mortgage P&I
136%
$4,222
Property Taxes
13%
$392
Home Insurance
9%
$293
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0