Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.82% first-year return on $179k initial cash invested.
-8.82%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$4,548
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,548 income − $5,860 expenses = $1,312 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,548
Total Expenses
$5,860
Mortgage P&I
92%
$4,201
Property Taxes
4%
$179
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$455
CapEx
5%
$227
Vacancy
6%
$273
Maintenance
5%
$227
Other
0%
$0