Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.44% first-year return on $177k initial cash invested.
-16.44%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$4,451
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,451 income − $6,874 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,451
Total Expenses
$6,874
Mortgage P&I
93%
$4,150
Property Taxes
28%
$1,260
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$223
Vacancy
6%
$267
Maintenance
5%
$223
Other
0%
$0