Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $179k initial cash invested.
-16.3%
Cash On Cash
2.82%
Cap Rate
0.47
DSCR
$4,050
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $6,476 expenses = $2,426 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,050
Total Expenses
$6,476
Mortgage P&I
104%
$4,221
Property Taxes
18%
$709
Home Insurance
8%
$308
HOA
5%
$186
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0