Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.01% first-year return on $181k initial cash invested.
-28.01%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,869
Rent
-$4,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $6,088 expenses = $4,219 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,869
Total Expenses
$6,088
Mortgage P&I
247%
$4,621
Property Taxes
36%
$667
Home Insurance
17%
$315
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0