Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.07% first-year return on $178k initial cash invested.
-15.07%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$4,423
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,423 income − $6,655 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,462
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,423
Total Expenses
$6,655
Mortgage P&I
96%
$4,251
Property Taxes
21%
$949
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0