Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $178k initial cash invested.
-14.55%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$4,006
Rent
-$2,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $6,160 expenses = $2,154 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,457
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,006
Total Expenses
$6,160
Mortgage P&I
107%
$4,269
Property Taxes
14%
$570
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0