Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.81% first-year return on $179k initial cash invested.
-16.81%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$4,265
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,265 income − $6,765 expenses = $2,500 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
$4,265
Total Expenses
$6,765
Mortgage P&I
109%
$4,648
Property Taxes
13%
$572
Home Insurance
7%
$298
HOA
3%
$139
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0