Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $181k initial cash invested.
-23.36%
Cash On Cash
1.64%
Cap Rate
0.26
DSCR
$2,956
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,956 income − $6,472 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,956
Total Expenses
$6,472
Mortgage P&I
154%
$4,541
Property Taxes
29%
$847
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0