Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $181k initial cash invested.
-15.67%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$4,009
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,009 income − $6,371 expenses = $2,362 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,611
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,009
Total Expenses
$6,371
Mortgage P&I
105%
$4,207
Property Taxes
20%
$811
Home Insurance
8%
$311
HOA
0%
$0
Property Management
10%
$401
CapEx
5%
$200
Vacancy
6%
$241
Maintenance
5%
$200
Other
0%
$0