Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.09% first-year return on $182k initial cash invested.
-24.09%
Cash On Cash
1.53%
Cap Rate
0.24
DSCR
$2,439
Rent
-$3,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,439 income − $6,086 expenses = $3,647 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,439
Total Expenses
$6,086
Mortgage P&I
190%
$4,630
Property Taxes
21%
$519
Home Insurance
12%
$303
HOA
0%
$0
Property Management
10%
$244
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0