Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.7% first-year return on $181k initial cash invested.
-24.7%
Cash On Cash
1.53%
Cap Rate
0.23
DSCR
$1,878
Rent
-$3,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $5,595 expenses = $3,717 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$5,595
Mortgage P&I
251%
$4,719
Property Taxes
5%
$86
Home Insurance
16%
$301
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0