Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.87% first-year return on $176k initial cash invested.
-7.87%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$4,655
Rent
-$1,157
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,655 income − $5,812 expenses = $1,157 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,655
Total Expenses
$5,812
Mortgage P&I
90%
$4,192
Property Taxes
2%
$115
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0