Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $182k initial cash invested.
-8.84%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$4,668
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $6,008 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,668
Total Expenses
$6,008
Mortgage P&I
92%
$4,296
Property Taxes
4%
$173
Home Insurance
7%
$311
HOA
0%
$15
Property Management
10%
$467
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0