Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.03% first-year return on $178k initial cash invested.
-12.03%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$4,058
Rent
-$1,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,058 income − $5,843 expenses = $1,785 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,058
Total Expenses
$5,843
Mortgage P&I
105%
$4,280
Property Taxes
5%
$211
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0