Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.68% first-year return on $179k initial cash invested.
-19.68%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$2,450
Rent
-$2,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $5,379 expenses = $2,929 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,503
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,450
Total Expenses
$5,379
Mortgage P&I
167%
$4,099
Property Taxes
13%
$329
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0