Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.04% first-year return on $179k initial cash invested.
-20.04%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$2,827
Rent
-$2,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,827 income − $5,808 expenses = $2,981 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,827
Total Expenses
$5,808
Mortgage P&I
156%
$4,420
Property Taxes
13%
$355
Home Insurance
11%
$298
HOA
0%
$0
Property Management
10%
$283
CapEx
5%
$141
Vacancy
6%
$170
Maintenance
5%
$141
Other
0%
$0