Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.75% first-year return on $182k initial cash invested.
-18.75%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$3,647
Rent
-$2,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,647 income − $6,487 expenses = $2,840 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,655
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,647
Total Expenses
$6,487
Mortgage P&I
120%
$4,381
Property Taxes
23%
$854
Home Insurance
8%
$304
HOA
0%
$0
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0