Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.23% first-year return on $176k initial cash invested.
-17.23%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,999
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,999 income − $5,532 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,402
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,999
Total Expenses
$5,532
Mortgage P&I
137%
$4,101
Property Taxes
11%
$341
Home Insurance
10%
$304
HOA
0%
$6
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0