Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.35% first-year return on $179k initial cash invested.
-28.35%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$1,778
Rent
-$4,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $6,016 expenses = $4,238 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,778
Total Expenses
$6,016
Mortgage P&I
252%
$4,474
Property Taxes
44%
$775
Home Insurance
17%
$304
HOA
0%
$0
Property Management
10%
$178
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0