Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $179k initial cash invested.
-18.7%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$3,005
Rent
-$2,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,005 income − $5,786 expenses = $2,781 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
$3,005
Total Expenses
$5,786
Mortgage P&I
141%
$4,242
Property Taxes
16%
$466
Home Insurance
10%
$298
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0