Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.23% first-year return on $178k initial cash invested.
-24.23%
Cash On Cash
1.81%
Cap Rate
0.27
DSCR
$2,506
Rent
-$3,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,506 income − $6,110 expenses = $3,604 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,506
Total Expenses
$6,110
Mortgage P&I
190%
$4,758
Property Taxes
16%
$395
Home Insurance
12%
$298
HOA
0%
$8
Property Management
10%
$251
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0