Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.45% first-year return on $179k initial cash invested.
-17.45%
Cash On Cash
2.68%
Cap Rate
0.44
DSCR
$3,830
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $6,427 expenses = $2,597 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%
$8,504
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,830
Total Expenses
$6,427
Mortgage P&I
112%
$4,301
Property Taxes
22%
$851
Home Insurance
7%
$278
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0