Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.63% first-year return on $181k initial cash invested.
-15.63%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$4,202
Rent
-$2,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,202 income − $6,555 expenses = $2,353 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,202
Total Expenses
$6,555
Mortgage P&I
105%
$4,420
Property Taxes
18%
$737
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0