Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $174k initial cash invested.
-16.17%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$3,569
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,569 income − $5,917 expenses = $2,348 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,297
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,569
Total Expenses
$5,917
Mortgage P&I
118%
$4,212
Property Taxes
14%
$484
Home Insurance
8%
$294
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0