Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $178k initial cash invested.
-20.57%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$3,443
Rent
-$3,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,443 income − $6,499 expenses = $3,056 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,443
Total Expenses
$6,499
Mortgage P&I
129%
$4,439
Property Taxes
25%
$868
Home Insurance
9%
$297
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0