Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.29% first-year return on $181k initial cash invested.
-12.29%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$4,194
Rent
-$1,859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,194 income − $6,053 expenses = $1,859 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,194
Total Expenses
$6,053
Mortgage P&I
103%
$4,309
Property Taxes
8%
$347
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0