Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.34% first-year return on $179k initial cash invested.
-11.34%
Cash On Cash
3.92%
Cap Rate
0.66
DSCR
$4,963
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,963 income − $6,657 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,963
Total Expenses
$6,657
Mortgage P&I
85%
$4,234
Property Taxes
16%
$782
Home Insurance
6%
$313
HOA
1%
$38
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$298
Maintenance
5%
$248
Other
0%
$0