Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.21% first-year return on $179k initial cash invested.
-30.21%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$2,303
Rent
-$4,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $6,796 expenses = $4,493 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,303
Total Expenses
$6,796
Mortgage P&I
187%
$4,298
Property Taxes
70%
$1,602
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0