Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.67% first-year return on $174k initial cash invested.
-19.67%
Cash On Cash
2.38%
Cap Rate
0.38
DSCR
$3,320
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $6,178 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,303
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$6,178
Mortgage P&I
131%
$4,341
Property Taxes
21%
$683
Home Insurance
9%
$291
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0