Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.76% first-year return on $178k initial cash invested.
-19.76%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$3,118
Rent
-$2,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,118 income − $6,054 expenses = $2,936 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%
$8,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,118
Total Expenses
$6,054
Mortgage P&I
137%
$4,260
Property Taxes
22%
$686
Home Insurance
10%
$297
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0