Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $176k initial cash invested.
-13.6%
Cash On Cash
3.64%
Cap Rate
0.59
DSCR
$5,239
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,239 income − $7,234 expenses = $1,995 out of pocket
Investment Breakdown
|
Purchase Price
$838k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$176k
Downpayment
20%
$168k
Closing costs
1%
$8,381
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,239
Total Expenses
$7,234
Mortgage P&I
82%
$4,278
Property Taxes
13%
$668
Home Insurance
6%
$304
HOA
12%
$622
Property Management
10%
$524
CapEx
5%
$262
Vacancy
6%
$314
Maintenance
5%
$262
Other
0%
$0