Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.87% first-year return on $181k initial cash invested.
-22.87%
Cash On Cash
1.73%
Cap Rate
0.27
DSCR
$2,978
Rent
-$3,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,978 income − $6,419 expenses = $3,441 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.9%
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
$2,978
Total Expenses
$6,419
Mortgage P&I
152%
$4,533
Property Taxes
27%
$810
Home Insurance
10%
$301
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0