Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.06% first-year return on $178k initial cash invested.
-18.06%
Cash On Cash
2.83%
Cap Rate
0.45
DSCR
$3,966
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,966 income − $6,649 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$849k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,966
Total Expenses
$6,649
Mortgage P&I
113%
$4,486
Property Taxes
21%
$835
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0