Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $177k initial cash invested.
-23.09%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$2,687
Rent
-$3,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,687 income − $6,095 expenses = $3,408 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,435
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,687
Total Expenses
$6,095
Mortgage P&I
154%
$4,150
Property Taxes
35%
$932
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0