Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.08% first-year return on $182k initial cash invested.
-14.08%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$4,187
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,187 income − $6,320 expenses = $2,133 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,657
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,187
Total Expenses
$6,320
Mortgage P&I
102%
$4,280
Property Taxes
15%
$637
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$419
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0