Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $178k initial cash invested.
-16.88%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,802
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $5,311 expenses = $2,509 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$5,311
Mortgage P&I
151%
$4,235
Property Taxes
0%
$9
Home Insurance
11%
$297
HOA
2%
$42
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0