Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.4% first-year return on $182k initial cash invested.
-13.4%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$4,644
Rent
-$2,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,644 income − $6,678 expenses = $2,034 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,675
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,644
Total Expenses
$6,678
Mortgage P&I
93%
$4,332
Property Taxes
18%
$833
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0