Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.59% first-year return on $181k initial cash invested.
-15.59%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$3,914
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,914 income − $6,261 expenses = $2,347 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,605
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,914
Total Expenses
$6,261
Mortgage P&I
112%
$4,392
Property Taxes
9%
$350
Home Insurance
8%
$301
HOA
5%
$200
Property Management
10%
$391
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0