Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.66% first-year return on $179k initial cash invested.
-16.66%
Cash On Cash
2.54%
Cap Rate
0.44
DSCR
$3,411
Rent
-$2,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $5,893 expenses = $2,482 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,514
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,411
Total Expenses
$5,893
Mortgage P&I
121%
$4,116
Property Taxes
17%
$588
Home Insurance
9%
$301
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0