Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.08% first-year return on $179k initial cash invested.
-27.08%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$2,890
Rent
-$4,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,890 income − $6,918 expenses = $4,028 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%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,890
Total Expenses
$6,918
Mortgage P&I
151%
$4,364
Property Taxes
41%
$1,175
Home Insurance
10%
$298
HOA
11%
$331
Property Management
10%
$289
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0