Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $178k initial cash invested.
-15.73%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$4,158
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $6,495 expenses = $2,337 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,158
Total Expenses
$6,495
Mortgage P&I
103%
$4,296
Property Taxes
20%
$823
Home Insurance
7%
$295
HOA
0%
$0
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0