Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.56% first-year return on $179k initial cash invested.
-19.56%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$3,726
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,726 income − $6,645 expenses = $2,919 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%
$8,528
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,726
Total Expenses
$6,645
Mortgage P&I
114%
$4,235
Property Taxes
19%
$709
Home Insurance
8%
$308
HOA
11%
$424
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0