Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.32% first-year return on $182k initial cash invested.
-16.32%
Cash On Cash
3.03%
Cap Rate
0.49
DSCR
$4,426
Rent
-$2,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,426 income − $6,897 expenses = $2,471 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,653
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,426
Total Expenses
$6,897
Mortgage P&I
100%
$4,435
Property Taxes
23%
$1,000
Home Insurance
7%
$311
HOA
0%
$0
Property Management
10%
$443
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0