Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.34% first-year return on $182k initial cash invested.
-23.34%
Cash On Cash
1.81%
Cap Rate
0.28
DSCR
$3,113
Rent
-$3,536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,113 income − $6,649 expenses = $3,536 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,113
Total Expenses
$6,649
Mortgage P&I
150%
$4,684
Property Taxes
27%
$840
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0