Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.58% first-year return on $181k initial cash invested.
-14.58%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$4,138
Rent
-$2,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,138 income − $6,342 expenses = $2,204 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,138
Total Expenses
$6,342
Mortgage P&I
103%
$4,276
Property Taxes
16%
$642
Home Insurance
7%
$308
HOA
1%
$40
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0