Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.71% first-year return on $182k initial cash invested.
-14.71%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$4,258
Rent
-$2,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $6,489 expenses = $2,231 out of pocket
Investment Breakdown
|
Purchase Price
$867k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,669
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,258
Total Expenses
$6,489
Mortgage P&I
103%
$4,368
Property Taxes
17%
$741
Home Insurance
6%
$273
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0