Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.78% first-year return on $181k initial cash invested.
-17.78%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,320
Rent
-$2,687
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $6,007 expenses = $2,687 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,320
Total Expenses
$6,007
Mortgage P&I
131%
$4,347
Property Taxes
4%
$147
Home Insurance
9%
$315
HOA
10%
$335
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0