Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.69% first-year return on $178k initial cash invested.
-17.69%
Cash On Cash
3.12%
Cap Rate
0.48
DSCR
$4,263
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $6,892 expenses = $2,629 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,494
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,263
Total Expenses
$6,892
Mortgage P&I
108%
$4,625
Property Taxes
20%
$853
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0