Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $179k initial cash invested.
-19.39%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,332
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $6,228 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,534
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,332
Total Expenses
$6,228
Mortgage P&I
129%
$4,314
Property Taxes
15%
$494
Home Insurance
9%
$303
HOA
8%
$250
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0