Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.71% first-year return on $181k initial cash invested.
-21.71%
Cash On Cash
2.15%
Cap Rate
0.33
DSCR
$3,413
Rent
-$3,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,413 income − $6,680 expenses = $3,267 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,413
Total Expenses
$6,680
Mortgage P&I
136%
$4,640
Property Taxes
25%
$848
Home Insurance
9%
$304
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0