Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.56% first-year return on $179k initial cash invested.
-15.56%
Cash On Cash
3.17%
Cap Rate
0.52
DSCR
$4,578
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $6,905 expenses = $2,327 out of pocket
Investment Breakdown
|
Purchase Price
$854k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$179k
Downpayment
20%
$171k
Closing costs
1%
$8,543
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,578
Total Expenses
$6,905
Mortgage P&I
95%
$4,356
Property Taxes
21%
$952
Home Insurance
8%
$383
HOA
1%
$23
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0