Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $177k initial cash invested.
-14.98%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$3,609
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $5,824 expenses = $2,215 out of pocket
Investment Breakdown
|
Purchase Price
$845k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,609
Total Expenses
$5,824
Mortgage P&I
118%
$4,262
Property Taxes
9%
$318
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0