Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $178k initial cash invested.
-15.09%
Cash On Cash
3.2%
Cap Rate
0.53
DSCR
$4,306
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,306 income − $6,540 expenses = $2,234 out of pocket
Investment Breakdown
|
Purchase Price
$846k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,458
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,306
Total Expenses
$6,540
Mortgage P&I
99%
$4,277
Property Taxes
20%
$840
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0