Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.85% first-year return on $181k initial cash invested.
-22.85%
Cash On Cash
1.31%
Cap Rate
0.22
DSCR
$2,391
Rent
-$3,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,391 income − $5,829 expenses = $3,438 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,391
Total Expenses
$5,829
Mortgage P&I
178%
$4,255
Property Taxes
18%
$419
Home Insurance
13%
$308
HOA
9%
$225
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0