Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $182k initial cash invested.
-15.74%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,724
Rent
-$2,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,724 income − $6,117 expenses = $2,393 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,685
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,724
Total Expenses
$6,117
Mortgage P&I
116%
$4,336
Property Taxes
9%
$323
Home Insurance
11%
$416
HOA
2%
$75
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0