Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.97% first-year return on $181k initial cash invested.
-24.97%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,606
Rent
-$3,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,606 income − $6,366 expenses = $3,760 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
$2,606
Total Expenses
$6,366
Mortgage P&I
168%
$4,384
Property Taxes
34%
$883
Home Insurance
12%
$315
HOA
4%
$107
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0