Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $179k initial cash invested.
-15.83%
Cash On Cash
2.91%
Cap Rate
0.49
DSCR
$3,657
Rent
-$2,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,657 income − $6,020 expenses = $2,363 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%
$8,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,657
Total Expenses
$6,020
Mortgage P&I
116%
$4,246
Property Taxes
14%
$508
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$219
Maintenance
5%
$183
Other
0%
$0