Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.6% first-year return on $182k initial cash invested.
-17.6%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$4,377
Rent
-$2,674
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,377 income − $7,051 expenses = $2,674 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,682
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,377
Total Expenses
$7,051
Mortgage P&I
100%
$4,364
Property Taxes
26%
$1,148
Home Insurance
7%
$287
HOA
3%
$113
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0