Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.56% first-year return on $176k initial cash invested.
-23.56%
Cash On Cash
1.85%
Cap Rate
0.28
DSCR
$2,580
Rent
-$3,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $6,039 expenses = $3,459 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,390
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,580
Total Expenses
$6,039
Mortgage P&I
179%
$4,621
Property Taxes
14%
$353
Home Insurance
11%
$294
HOA
4%
$100
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0