Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.82% first-year return on $174k initial cash invested.
-11.82%
Cash On Cash
3.73%
Cap Rate
0.63
DSCR
$4,135
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,135 income − $5,852 expenses = $1,717 out of pocket
Investment Breakdown
|
Purchase Price
$830k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$166k
Closing costs
1%
$8,300
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,135
Total Expenses
$5,852
Mortgage P&I
99%
$4,088
Property Taxes
10%
$398
Home Insurance
7%
$290
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0