Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.7% first-year return on $181k initial cash invested.
-17.7%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$3,645
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,645 income − $6,314 expenses = $2,669 out of pocket
Investment Breakdown
|
Purchase Price
$862k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,618
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,645
Total Expenses
$6,314
Mortgage P&I
122%
$4,452
Property Taxes
15%
$530
Home Insurance
11%
$385
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0