Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.05% first-year return on $179k initial cash invested.
-22.05%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$2,570
Rent
-$3,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $5,850 expenses = $3,280 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%
$8,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,570
Total Expenses
$5,850
Mortgage P&I
169%
$4,339
Property Taxes
12%
$304
Home Insurance
12%
$298
HOA
9%
$242
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0