Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.56% first-year return on $178k initial cash invested.
-16.56%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$3,696
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,696 income − $6,157 expenses = $2,461 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,696
Total Expenses
$6,157
Mortgage P&I
110%
$4,070
Property Taxes
22%
$828
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0