Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $182k initial cash invested.
-17.37%
Cash On Cash
2.78%
Cap Rate
0.45
DSCR
$4,032
Rent
-$2,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $6,663 expenses = $2,631 out of pocket
Investment Breakdown
|
Purchase Price
$865k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,654
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,032
Total Expenses
$6,663
Mortgage P&I
110%
$4,436
Property Taxes
21%
$854
Home Insurance
8%
$304
HOA
1%
$20
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0