Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $179k initial cash invested.
-14.38%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$4,255
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,255 income − $6,398 expenses = $2,143 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,255
Total Expenses
$6,398
Mortgage P&I
109%
$4,655
Property Taxes
8%
$325
Home Insurance
7%
$311
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0