Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.66% first-year return on $177k initial cash invested.
-16.66%
Cash On Cash
3.17%
Cap Rate
0.5
DSCR
$5,210
Rent
-$2,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,210 income − $7,664 expenses = $2,454 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,417
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,210
Total Expenses
$7,664
Mortgage P&I
85%
$4,420
Property Taxes
31%
$1,601
Home Insurance
6%
$289
HOA
0%
$0
Property Management
10%
$521
CapEx
5%
$260
Vacancy
6%
$313
Maintenance
5%
$260
Other
0%
$0