Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.44% first-year return on $177k initial cash invested.
-18.44%
Cash On Cash
3%
Cap Rate
0.46
DSCR
$4,194
Rent
-$2,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $6,908 expenses = $2,714 out of pocket
Investment Breakdown
|
Purchase Price
$841k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$168k
Closing costs
1%
$8,412
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,194
Total Expenses
$6,908
Mortgage P&I
110%
$4,605
Property Taxes
20%
$829
Home Insurance
7%
$298
HOA
2%
$85
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0