Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.8% first-year return on $179k initial cash invested.
-22.8%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$1,913
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,913 income − $5,305 expenses = $3,392 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,913
Total Expenses
$5,305
Mortgage P&I
222%
$4,244
Property Taxes
14%
$262
Home Insurance
16%
$298
HOA
0%
$3
Property Management
10%
$191
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0