Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $181k initial cash invested.
-18.67%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$3,701
Rent
-$2,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $6,516 expenses = $2,815 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,701
Total Expenses
$6,516
Mortgage P&I
116%
$4,282
Property Taxes
25%
$940
Home Insurance
9%
$332
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0