Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.98% first-year return on $179k initial cash invested.
-15.98%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$4,415
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $6,800 expenses = $2,385 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,526
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,415
Total Expenses
$6,800
Mortgage P&I
99%
$4,378
Property Taxes
21%
$928
Home Insurance
8%
$345
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0