Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.19% first-year return on $181k initial cash invested.
-24.19%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$1,865
Rent
-$3,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,865 income − $5,506 expenses = $3,641 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%
$8,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,865
Total Expenses
$5,506
Mortgage P&I
243%
$4,527
Property Taxes
10%
$194
Home Insurance
16%
$301
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0