Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.46% first-year return on $176k initial cash invested.
-21.46%
Cash On Cash
2.38%
Cap Rate
0.36
DSCR
$3,531
Rent
-$3,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $6,670 expenses = $3,139 out of pocket
Investment Breakdown
|
Purchase Price
$836k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,360
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,531
Total Expenses
$6,670
Mortgage P&I
131%
$4,619
Property Taxes
23%
$817
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0