Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.39% first-year return on $181k initial cash invested.
-15.39%
Cash On Cash
3.06%
Cap Rate
0.51
DSCR
$3,888
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,888 income − $6,211 expenses = $2,323 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%
$8,628
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,888
Total Expenses
$6,211
Mortgage P&I
111%
$4,329
Property Taxes
14%
$544
Home Insurance
8%
$315
HOA
0%
$13
Property Management
10%
$389
CapEx
5%
$194
Vacancy
6%
$233
Maintenance
5%
$194
Other
0%
$0