Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $174k initial cash invested.
-13.71%
Cash On Cash
3.71%
Cap Rate
0.6
DSCR
$4,890
Rent
-$1,987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,890 income − $6,877 expenses = $1,987 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,280
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,890
Total Expenses
$6,877
Mortgage P&I
88%
$4,306
Property Taxes
21%
$1,003
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$489
CapEx
5%
$244
Vacancy
6%
$293
Maintenance
5%
$244
Other
0%
$0