Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -30.07% first-year return on $179k initial cash invested.
-30.07%
Cash On Cash
-0.09%
Cap Rate
-0.02
DSCR
$2,212
Rent
-$4,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,212 income − $6,685 expenses = $4,473 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,212
Total Expenses
$6,685
Mortgage P&I
194%
$4,297
Property Taxes
68%
$1,514
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$111
Vacancy
6%
$133
Maintenance
5%
$111
Other
0%
$0