Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $181k initial cash invested.
-18.52%
Cash On Cash
2.37%
Cap Rate
0.39
DSCR
$3,622
Rent
-$2,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $6,419 expenses = $2,797 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,629
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,622
Total Expenses
$6,419
Mortgage P&I
119%
$4,321
Property Taxes
24%
$856
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0