Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.23% first-year return on $179k initial cash invested.
-12.23%
Cash On Cash
3.81%
Cap Rate
0.63
DSCR
$4,872
Rent
-$1,826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,872 income − $6,698 expenses = $1,826 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%
$8,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,872
Total Expenses
$6,698
Mortgage P&I
88%
$4,291
Property Taxes
17%
$841
Home Insurance
6%
$299
HOA
0%
$0
Property Management
10%
$487
CapEx
5%
$244
Vacancy
6%
$292
Maintenance
5%
$244
Other
0%
$0