Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $179k initial cash invested.
-18.11%
Cash On Cash
2.6%
Cap Rate
0.43
DSCR
$4,444
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,444 income − $7,141 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$851k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$170k
Closing costs
1%
$8,510
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,444
Total Expenses
$7,141
Mortgage P&I
97%
$4,320
Property Taxes
26%
$1,147
Home Insurance
7%
$298
HOA
5%
$221
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0