Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.35% first-year return on $178k initial cash invested.
-27.35%
Cash On Cash
0.32%
Cap Rate
0.05
DSCR
$1,738
Rent
-$4,068
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $5,806 expenses = $4,068 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$5,806
Mortgage P&I
242%
$4,208
Property Taxes
48%
$831
Home Insurance
18%
$315
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0