Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $176k initial cash invested.
-11.97%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,774
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $5,526 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,363
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,774
Total Expenses
$5,526
Mortgage P&I
111%
$4,181
Property Taxes
2%
$66
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0