Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.96% first-year return on $174k initial cash invested.
-17.96%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,615
Rent
-$2,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,615 income − $6,217 expenses = $2,602 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,279
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,615
Total Expenses
$6,217
Mortgage P&I
116%
$4,191
Property Taxes
22%
$793
Home Insurance
8%
$292
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0