Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.75% first-year return on $181k initial cash invested.
-13.75%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,685
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,685 income − $6,761 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,625
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,685
Total Expenses
$6,761
Mortgage P&I
93%
$4,366
Property Taxes
19%
$867
Home Insurance
7%
$311
HOA
0%
$0
Property Management
10%
$468
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0