Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.4% first-year return on $179k initial cash invested.
-24.4%
Cash On Cash
1.31%
Cap Rate
0.21
DSCR
$2,309
Rent
-$3,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,309 income − $5,938 expenses = $3,629 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,309
Total Expenses
$5,938
Mortgage P&I
192%
$4,444
Property Taxes
26%
$596
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$139
Maintenance
5%
$115
Other
0%
$0