Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.2% first-year return on $179k initial cash invested.
-13.2%
Cash On Cash
3.53%
Cap Rate
0.59
DSCR
$4,254
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,254 income − $6,217 expenses = $1,963 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,254
Total Expenses
$6,217
Mortgage P&I
100%
$4,250
Property Taxes
13%
$563
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0