Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.39% first-year return on $181k initial cash invested.
-19.39%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,334
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,334 income − $6,253 expenses = $2,919 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,334
Total Expenses
$6,253
Mortgage P&I
129%
$4,300
Property Taxes
23%
$780
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0