Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.58% first-year return on $179k initial cash invested.
-23.58%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$1,746
Rent
-$3,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,746 income − $5,255 expenses = $3,509 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,746
Total Expenses
$5,255
Mortgage P&I
248%
$4,328
Property Taxes
9%
$160
Home Insurance
18%
$313
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$87
Vacancy
6%
$105
Maintenance
5%
$87
Other
0%
$0