Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $179k initial cash invested.
-17.03%
Cash On Cash
3.07%
Cap Rate
0.48
DSCR
$4,204
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,204 income − $6,749 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,542
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,204
Total Expenses
$6,749
Mortgage P&I
108%
$4,523
Property Taxes
20%
$836
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0