Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.23% first-year return on $181k initial cash invested.
-15.23%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$4,797
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,797 income − $7,095 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,623
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,797
Total Expenses
$7,095
Mortgage P&I
90%
$4,310
Property Taxes
24%
$1,169
Home Insurance
8%
$368
HOA
0%
$0
Property Management
10%
$480
CapEx
5%
$240
Vacancy
6%
$288
Maintenance
5%
$240
Other
0%
$0