Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.13% first-year return on $181k initial cash invested.
-17.13%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$4,151
Rent
-$2,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $6,740 expenses = $2,589 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,151
Total Expenses
$6,740
Mortgage P&I
105%
$4,371
Property Taxes
19%
$783
Home Insurance
7%
$306
HOA
5%
$200
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0