Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.68% first-year return on $179k initial cash invested.
-20.68%
Cash On Cash
2.41%
Cap Rate
0.37
DSCR
$2,941
Rent
-$3,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,941 income − $6,017 expenses = $3,076 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,941
Total Expenses
$6,017
Mortgage P&I
158%
$4,639
Property Taxes
11%
$316
Home Insurance
10%
$298
HOA
0%
$0
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0