Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $179k initial cash invested.
-12.7%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,476
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $6,375 expenses = $1,899 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,544
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,476
Total Expenses
$6,375
Mortgage P&I
95%
$4,274
Property Taxes
14%
$621
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$448
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0