Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.85% first-year return on $178k initial cash invested.
-20.85%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,871
Rent
-$3,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $5,969 expenses = $3,098 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,871
Total Expenses
$5,969
Mortgage P&I
149%
$4,281
Property Taxes
18%
$504
Home Insurance
10%
$297
HOA
5%
$140
Property Management
10%
$287
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0