Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.17% first-year return on $178k initial cash invested.
-13.17%
Cash On Cash
3.4%
Cap Rate
0.58
DSCR
$3,728
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $5,679 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,464
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,728
Total Expenses
$5,679
Mortgage P&I
112%
$4,166
Property Taxes
7%
$246
Home Insurance
8%
$298
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0