Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.55% first-year return on $178k initial cash invested.
-19.55%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,385
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,385 income − $6,279 expenses = $2,894 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%
$8,460
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,385
Total Expenses
$6,279
Mortgage P&I
125%
$4,240
Property Taxes
25%
$863
Home Insurance
9%
$297
HOA
0%
$0
Property Management
10%
$338
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0