Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.59% first-year return on $178k initial cash invested.
-16.59%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$3,529
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,529 income − $5,989 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,475
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,529
Total Expenses
$5,989
Mortgage P&I
119%
$4,201
Property Taxes
17%
$584
Home Insurance
8%
$287
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0