Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.9% first-year return on $179k initial cash invested.
-10.9%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$4,910
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,910 income − $6,535 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,910
Total Expenses
$6,535
Mortgage P&I
86%
$4,208
Property Taxes
15%
$751
Home Insurance
6%
$298
HOA
0%
$0
Property Management
10%
$491
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0