Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.88% first-year return on $178k initial cash invested.
-13.88%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$3,834
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,834 income − $5,899 expenses = $2,065 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,834
Total Expenses
$5,899
Mortgage P&I
113%
$4,324
Property Taxes
7%
$280
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0