Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.34% first-year return on $178k initial cash invested.
-21.34%
Cash On Cash
1.63%
Cap Rate
0.27
DSCR
$2,359
Rent
-$3,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $5,530 expenses = $3,171 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,359
Total Expenses
$5,530
Mortgage P&I
178%
$4,204
Property Taxes
14%
$332
Home Insurance
13%
$297
HOA
4%
$83
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0