Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.32% first-year return on $178k initial cash invested.
-15.32%
Cash On Cash
3.34%
Cap Rate
0.53
DSCR
$4,038
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $6,309 expenses = $2,271 out of pocket
Investment Breakdown
|
Purchase Price
$847k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$178k
Downpayment
20%
$169k
Closing costs
1%
$8,470
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,038
Total Expenses
$6,309
Mortgage P&I
110%
$4,423
Property Taxes
5%
$188
Home Insurance
16%
$648
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0