Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.12% first-year return on $181k initial cash invested.
-12.12%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,310
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,310 income − $6,141 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,310
Total Expenses
$6,141
Mortgage P&I
100%
$4,322
Property Taxes
9%
$373
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0