Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.14% first-year return on $176k initial cash invested.
-19.14%
Cash On Cash
2.46%
Cap Rate
0.4
DSCR
$3,493
Rent
-$2,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,493 income − $6,293 expenses = $2,800 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,493
Total Expenses
$6,293
Mortgage P&I
124%
$4,342
Property Taxes
21%
$744
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0