Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $181k initial cash invested.
-16.36%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$3,888
Rent
-$2,474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $6,362 expenses = $2,474 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,640
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,888
Total Expenses
$6,362
Mortgage P&I
110%
$4,275
Property Taxes
21%
$801
Home Insurance
7%
$276
HOA
0%
$0
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0