Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.47% first-year return on $181k initial cash invested.
-15.47%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$3,861
Rent
-$2,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $6,193 expenses = $2,332 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,614
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,861
Total Expenses
$6,193
Mortgage P&I
111%
$4,299
Property Taxes
15%
$580
Home Insurance
8%
$310
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0