Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $178k initial cash invested.
-17.54%
Cash On Cash
2.54%
Cap Rate
0.43
DSCR
$3,664
Rent
-$2,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,664 income − $6,262 expenses = $2,598 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,463
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,664
Total Expenses
$6,262
Mortgage P&I
115%
$4,203
Property Taxes
23%
$827
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0