Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $182k initial cash invested.
-18.52%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$3,829
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $6,636 expenses = $2,807 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,661
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,829
Total Expenses
$6,636
Mortgage P&I
117%
$4,476
Property Taxes
22%
$857
Home Insurance
8%
$308
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0