Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.61% first-year return on $178k initial cash invested.
-11.61%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$4,092
Rent
-$1,718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $5,810 expenses = $1,718 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,092
Total Expenses
$5,810
Mortgage P&I
102%
$4,155
Property Taxes
7%
$293
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0