Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.79% first-year return on $181k initial cash invested.
-10.79%
Cash On Cash
4.01%
Cap Rate
0.68
DSCR
$5,151
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,151 income − $6,774 expenses = $1,623 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,597
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,151
Total Expenses
$6,774
Mortgage P&I
82%
$4,241
Property Taxes
15%
$750
Home Insurance
6%
$315
HOA
2%
$128
Property Management
10%
$515
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0