Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.13% first-year return on $179k initial cash invested.
-14.13%
Cash On Cash
3.93%
Cap Rate
0.6
DSCR
$4,252
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $6,357 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$852k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,252
Total Expenses
$6,357
Mortgage P&I
110%
$4,679
Property Taxes
6%
$268
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$425
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0