Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.68% first-year return on $179k initial cash invested.
-28.68%
Cash On Cash
0.69%
Cap Rate
0.1
DSCR
$1,723
Rent
-$4,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,723 income − $5,989 expenses = $4,266 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,723
Total Expenses
$5,989
Mortgage P&I
271%
$4,667
Property Taxes
33%
$577
Home Insurance
17%
$298
HOA
0%
$0
Property Management
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0