Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $176k initial cash invested.
-15.56%
Cash On Cash
3.53%
Cap Rate
0.55
DSCR
$4,532
Rent
-$2,276
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $6,808 expenses = $2,276 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,359
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,532
Total Expenses
$6,808
Mortgage P&I
100%
$4,510
Property Taxes
18%
$825
Home Insurance
6%
$294
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0