Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.54% first-year return on $179k initial cash invested.
-25.54%
Cash On Cash
0.79%
Cap Rate
0.13
DSCR
$1,439
Rent
-$3,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,439 income − $5,238 expenses = $3,799 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,439
Total Expenses
$5,238
Mortgage P&I
298%
$4,290
Property Taxes
19%
$276
Home Insurance
21%
$298
HOA
0%
$0
Property Management
10%
$144
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0