Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $182k initial cash invested.
-16.16%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,851
Rent
-$2,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $6,305 expenses = $2,454 out of pocket
Investment Breakdown
|
Purchase Price
$868k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$174k
Closing costs
1%
$8,679
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,851
Total Expenses
$6,305
Mortgage P&I
114%
$4,383
Property Taxes
11%
$430
Home Insurance
8%
$315
HOA
5%
$175
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0