Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.27% first-year return on $179k initial cash invested.
-23.27%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$1,859
Rent
-$3,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,859 income − $5,321 expenses = $3,462 out of pocket
Investment Breakdown
|
Purchase Price
$850k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,859
Total Expenses
$5,321
Mortgage P&I
230%
$4,270
Property Taxes
14%
$269
Home Insurance
16%
$298
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0