Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $181k initial cash invested.
-13.31%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$4,066
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,066 income − $6,070 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$860k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$172k
Closing costs
1%
$8,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,066
Total Expenses
$6,070
Mortgage P&I
105%
$4,256
Property Taxes
11%
$459
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0