Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.92% first-year return on $182k initial cash invested.
-14.92%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$4,503
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,503 income − $6,769 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,503
Total Expenses
$6,769
Mortgage P&I
98%
$4,410
Property Taxes
20%
$892
Home Insurance
7%
$297
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0