Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.65% first-year return on $178k initial cash invested.
-17.65%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$2,976
Rent
-$2,622
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $5,598 expenses = $2,622 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,976
Total Expenses
$5,598
Mortgage P&I
150%
$4,450
Property Taxes
0%
$1
Home Insurance
10%
$297
HOA
3%
$75
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0