Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.87% first-year return on $179k initial cash invested.
-17.87%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$3,674
Rent
-$2,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,674 income − $6,340 expenses = $2,666 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,524
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,674
Total Expenses
$6,340
Mortgage P&I
116%
$4,270
Property Taxes
21%
$753
Home Insurance
9%
$332
HOA
1%
$30
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0