Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.64% first-year return on $179k initial cash invested.
-20.64%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$3,138
Rent
-$3,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $6,223 expenses = $3,085 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,138
Total Expenses
$6,223
Mortgage P&I
143%
$4,497
Property Taxes
18%
$576
Home Insurance
10%
$306
HOA
1%
$28
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0