Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.88% first-year return on $178k initial cash invested.
-17.88%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,864
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $6,513 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,864
Total Expenses
$6,513
Mortgage P&I
113%
$4,349
Property Taxes
22%
$863
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0