Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.51% first-year return on $179k initial cash invested.
-19.51%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,065
Rent
-$2,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,065 income − $5,967 expenses = $2,902 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,065
Total Expenses
$5,967
Mortgage P&I
138%
$4,221
Property Taxes
21%
$652
Home Insurance
10%
$298
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0