Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.02% first-year return on $177k initial cash invested.
-24.02%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$3,084
Rent
-$3,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,084 income − $6,632 expenses = $3,548 out of pocket
Investment Breakdown
|
Purchase Price
$844k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$169k
Closing costs
1%
$8,442
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,084
Total Expenses
$6,632
Mortgage P&I
139%
$4,289
Property Taxes
41%
$1,266
Home Insurance
9%
$276
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0