Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.01% first-year return on $179k initial cash invested.
-23.01%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,613
Rent
-$3,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,613 income − $5,036 expenses = $3,423 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,613
Total Expenses
$5,036
Mortgage P&I
260%
$4,197
Property Taxes
8%
$121
Home Insurance
18%
$298
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0