Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $179k initial cash invested.
-15.09%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$3,931
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,931 income − $6,175 expenses = $2,244 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
$3,931
Total Expenses
$6,175
Mortgage P&I
107%
$4,224
Property Taxes
7%
$270
Home Insurance
8%
$298
HOA
9%
$360
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0