Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.37% first-year return on $179k initial cash invested.
-15.37%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$4,065
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,065 income − $6,351 expenses = $2,286 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,501
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,065
Total Expenses
$6,351
Mortgage P&I
107%
$4,368
Property Taxes
15%
$624
Home Insurance
7%
$303
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0