Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.49% first-year return on $182k initial cash invested.
-18.49%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,798
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,798 income − $6,609 expenses = $2,811 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,687
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,798
Total Expenses
$6,609
Mortgage P&I
117%
$4,435
Property Taxes
19%
$711
Home Insurance
9%
$332
HOA
4%
$143
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0