Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.74% first-year return on $182k initial cash invested.
-4.74%
Cash On Cash
5.98%
Cap Rate
0.92
DSCR
$6,569
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,569 income − $7,289 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,671
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,569
Total Expenses
$7,289
Mortgage P&I
72%
$4,711
Property Taxes
8%
$547
Home Insurance
5%
$324
HOA
0%
$0
Property Management
10%
$657
CapEx
5%
$328
Vacancy
6%
$394
Maintenance
5%
$328
Other
0%
$0