Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.11% first-year return on $178k initial cash invested.
-21.11%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,826
Rent
-$3,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $5,963 expenses = $3,137 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
$2,826
Total Expenses
$5,963
Mortgage P&I
156%
$4,405
Property Taxes
19%
$526
Home Insurance
11%
$297
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0