Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $182k initial cash invested.
-17.48%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$4,558
Rent
-$2,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $7,214 expenses = $2,656 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,558
Total Expenses
$7,214
Mortgage P&I
95%
$4,311
Property Taxes
31%
$1,403
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$273
Maintenance
5%
$228
Other
0%
$0