Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.17% first-year return on $178k initial cash invested.
-21.17%
Cash On Cash
1.74%
Cap Rate
0.29
DSCR
$2,796
Rent
-$3,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $5,939 expenses = $3,143 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,796
Total Expenses
$5,939
Mortgage P&I
151%
$4,235
Property Taxes
24%
$661
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0