Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.93% first-year return on $179k initial cash invested.
-19.93%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,190
Rent
-$2,973
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,190 income − $6,163 expenses = $2,973 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,522
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,190
Total Expenses
$6,163
Mortgage P&I
133%
$4,233
Property Taxes
25%
$785
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$191
Maintenance
5%
$160
Other
0%
$0