Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.1% first-year return on $174k initial cash invested.
-19.1%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$2,982
Rent
-$2,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $5,756 expenses = $2,774 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,298
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,982
Total Expenses
$5,756
Mortgage P&I
154%
$4,585
Property Taxes
4%
$106
Home Insurance
10%
$290
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0