Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27% first-year return on $174k initial cash invested.
-27%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,424
Rent
-$3,908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $6,332 expenses = $3,908 out of pocket
Investment Breakdown
|
Purchase Price
$827k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$165k
Closing costs
1%
$8,272
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,424
Total Expenses
$6,332
Mortgage P&I
170%
$4,129
Property Taxes
53%
$1,276
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0