Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.68% first-year return on $178k initial cash invested.
-21.68%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$3,099
Rent
-$3,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,099 income − $6,324 expenses = $3,225 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$170k
Closing costs
1%
$8,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,099
Total Expenses
$6,324
Mortgage P&I
141%
$4,384
Property Taxes
27%
$836
Home Insurance
10%
$298
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0