Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.84% first-year return on $179k initial cash invested.
-21.84%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,501
Rent
-$3,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,501 income − $5,758 expenses = $3,257 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,521
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$5,758
Mortgage P&I
172%
$4,304
Property Taxes
20%
$494
Home Insurance
12%
$310
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0