Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.55% first-year return on $179k initial cash invested.
-21.55%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,466
Rent
-$3,205
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,466 income − $5,671 expenses = $3,205 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,466
Total Expenses
$5,671
Mortgage P&I
169%
$4,168
Property Taxes
23%
$564
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0