Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.63% first-year return on $179k initial cash invested.
-17.63%
Cash On Cash
3.12%
Cap Rate
0.47
DSCR
$3,141
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,141 income − $5,772 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,527
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,141
Total Expenses
$5,772
Mortgage P&I
149%
$4,694
Property Taxes
0%
$0
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0