Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.84% first-year return on $176k initial cash invested.
-13.84%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$3,977
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,977 income − $6,008 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$839k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,977
Total Expenses
$6,008
Mortgage P&I
106%
$4,203
Property Taxes
9%
$342
Home Insurance
8%
$303
HOA
3%
$125
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0