Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $181k initial cash invested.
-11.62%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$4,938
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $6,690 expenses = $1,752 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,617
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,938
Total Expenses
$6,690
Mortgage P&I
87%
$4,280
Property Taxes
9%
$443
Home Insurance
6%
$273
HOA
8%
$410
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0