Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.93% first-year return on $178k initial cash invested.
-22.93%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$3,453
Rent
-$3,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $6,863 expenses = $3,410 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$6,863
Mortgage P&I
129%
$4,462
Property Taxes
24%
$836
Home Insurance
9%
$297
HOA
11%
$370
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0