Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.93% first-year return on $182k initial cash invested.
-22.93%
Cash On Cash
1.89%
Cap Rate
0.29
DSCR
$3,158
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,158 income − $6,628 expenses = $3,470 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,647
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,158
Total Expenses
$6,628
Mortgage P&I
148%
$4,677
Property Taxes
26%
$824
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0