Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.56% first-year return on $179k initial cash invested.
-28.56%
Cash On Cash
0.33%
Cap Rate
0.05
DSCR
$2,228
Rent
-$4,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $6,476 expenses = $4,248 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,228
Total Expenses
$6,476
Mortgage P&I
196%
$4,373
Property Taxes
55%
$1,226
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0