Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.09% first-year return on $181k initial cash invested.
-23.09%
Cash On Cash
1.42%
Cap Rate
0.23
DSCR
$2,540
Rent
-$3,477
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,540 income − $6,017 expenses = $3,477 out of pocket
Investment Breakdown
|
Purchase Price
$861k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,606
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,540
Total Expenses
$6,017
Mortgage P&I
172%
$4,370
Property Taxes
26%
$672
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0