Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.99% first-year return on $174k initial cash invested.
-21.99%
Cash On Cash
1.85%
Cap Rate
0.29
DSCR
$2,720
Rent
-$3,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,720 income − $5,910 expenses = $3,190 out of pocket
Investment Breakdown
|
Purchase Price
$829k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,720
Total Expenses
$5,910
Mortgage P&I
159%
$4,329
Property Taxes
21%
$584
Home Insurance
11%
$290
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0