Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.24% first-year return on $178k initial cash invested.
-10.24%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$4,868
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $6,391 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,868
Total Expenses
$6,391
Mortgage P&I
86%
$4,183
Property Taxes
13%
$646
Home Insurance
6%
$297
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$243
Vacancy
6%
$292
Maintenance
5%
$243
Other
0%
$0