Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.92% first-year return on $182k initial cash invested.
-13.92%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$4,530
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,530 income − $6,642 expenses = $2,112 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,673
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,530
Total Expenses
$6,642
Mortgage P&I
96%
$4,359
Property Taxes
18%
$798
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0