Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.86% first-year return on $181k initial cash invested.
-19.86%
Cash On Cash
2.67%
Cap Rate
0.41
DSCR
$3,898
Rent
-$2,998
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $6,896 expenses = $2,998 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,898
Total Expenses
$6,896
Mortgage P&I
121%
$4,722
Property Taxes
22%
$863
Home Insurance
8%
$297
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0