Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $177k initial cash invested.
-21.7%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,945
Rent
-$3,198
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $6,143 expenses = $3,198 out of pocket
Investment Breakdown
|
Purchase Price
$842k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,945
Total Expenses
$6,143
Mortgage P&I
145%
$4,270
Property Taxes
27%
$802
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$177
Maintenance
5%
$147
Other
0%
$0