Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32.8% first-year return on $179k initial cash invested.
-32.8%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$2,228
Rent
-$4,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,228 income − $7,123 expenses = $4,895 out of pocket
Investment Breakdown
|
Purchase Price
$853k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,529
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,228
Total Expenses
$7,123
Mortgage P&I
209%
$4,650
Property Taxes
68%
$1,514
Home Insurance
14%
$313
HOA
3%
$67
Property Management
10%
$223
CapEx
5%
$111
Vacancy
6%
$134
Maintenance
5%
$111
Other
0%
$0