Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $176k initial cash invested.
-19.24%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$4,224
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $7,040 expenses = $2,816 out of pocket
Investment Breakdown
|
Purchase Price
$837k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$167k
Closing costs
1%
$8,365
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,224
Total Expenses
$7,040
Mortgage P&I
104%
$4,387
Property Taxes
20%
$838
Home Insurance
7%
$301
HOA
10%
$417
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0