Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $178k initial cash invested.
-20.64%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,426
Rent
-$3,070
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $5,496 expenses = $3,070 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$5,496
Mortgage P&I
179%
$4,338
Property Taxes
9%
$229
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0