Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.18% first-year return on $178k initial cash invested.
-20.18%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,786
Rent
-$3,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,786 income − $5,787 expenses = $3,001 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,786
Total Expenses
$5,787
Mortgage P&I
153%
$4,265
Property Taxes
18%
$500
Home Insurance
11%
$298
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0