Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $178k initial cash invested.
-15.02%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$4,009
Rent
-$2,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,009 income − $6,235 expenses = $2,226 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,466
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,009
Total Expenses
$6,235
Mortgage P&I
104%
$4,171
Property Taxes
18%
$724
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0