Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $181k initial cash invested.
-19.87%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$4,289
Rent
-$2,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,289 income − $7,287 expenses = $2,998 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,621
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,289
Total Expenses
$7,287
Mortgage P&I
110%
$4,704
Property Taxes
18%
$771
Home Insurance
7%
$310
HOA
9%
$388
Property Management
10%
$429
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0