Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.49% first-year return on $176k initial cash invested.
-14.49%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$3,587
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,587 income − $5,709 expenses = $2,122 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,366
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,587
Total Expenses
$5,709
Mortgage P&I
116%
$4,175
Property Taxes
8%
$304
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0