Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.51% first-year return on $179k initial cash invested.
-9.51%
Cash On Cash
4.4%
Cap Rate
0.73
DSCR
$5,227
Rent
-$1,415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,227 income − $6,642 expenses = $1,415 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,227
Total Expenses
$6,642
Mortgage P&I
82%
$4,270
Property Taxes
8%
$412
Home Insurance
6%
$298
HOA
6%
$303
Property Management
10%
$523
CapEx
5%
$261
Vacancy
6%
$314
Maintenance
5%
$261
Other
0%
$0