Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $179k initial cash invested.
-19.29%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,112
Rent
-$2,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $5,995 expenses = $2,883 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,540
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,112
Total Expenses
$5,995
Mortgage P&I
136%
$4,218
Property Taxes
21%
$668
Home Insurance
10%
$299
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0