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 $181k initial cash invested.
-14.08%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,722
Rent
-$2,119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,722 income − $5,841 expenses = $2,119 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,601
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,722
Total Expenses
$5,841
Mortgage P&I
116%
$4,309
Property Taxes
7%
$250
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0