Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.42% first-year return on $178k initial cash invested.
-23.42%
Cash On Cash
1.84%
Cap Rate
0.28
DSCR
$3,058
Rent
-$3,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $6,537 expenses = $3,479 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,058
Total Expenses
$6,537
Mortgage P&I
151%
$4,631
Property Taxes
27%
$814
Home Insurance
10%
$297
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0