Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.54% first-year return on $181k initial cash invested.
-14.54%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$4,837
Rent
-$2,189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,837 income − $7,026 expenses = $2,189 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,837
Total Expenses
$7,026
Mortgage P&I
93%
$4,483
Property Taxes
21%
$1,023
Home Insurance
5%
$262
HOA
0%
$0
Property Management
10%
$484
CapEx
5%
$242
Vacancy
6%
$290
Maintenance
5%
$242
Other
0%
$0