Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $176k initial cash invested.
-13.9%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$4,298
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,298 income − $6,343 expenses = $2,045 out of pocket
Investment Breakdown
|
Purchase Price
$840k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,404
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,298
Total Expenses
$6,343
Mortgage P&I
98%
$4,207
Property Taxes
16%
$699
Home Insurance
7%
$298
HOA
0%
$21
Property Management
10%
$430
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0