Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.74% first-year return on $178k initial cash invested.
-19.74%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$3,809
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $6,739 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$848k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,809
Total Expenses
$6,739
Mortgage P&I
121%
$4,625
Property Taxes
22%
$827
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0