Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.98% first-year return on $182k initial cash invested.
-21.98%
Cash On Cash
1.91%
Cap Rate
0.3
DSCR
$3,148
Rent
-$3,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $6,478 expenses = $3,330 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,658
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,148
Total Expenses
$6,478
Mortgage P&I
145%
$4,550
Property Taxes
25%
$795
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0