Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.35% first-year return on $179k initial cash invested.
-23.35%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$2,183
Rent
-$3,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,183 income − $5,656 expenses = $3,473 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,183
Total Expenses
$5,656
Mortgage P&I
198%
$4,333
Property Taxes
16%
$354
Home Insurance
14%
$298
HOA
5%
$104
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0