Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $181k initial cash invested.
-13.8%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$4,275
Rent
-$2,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $6,362 expenses = $2,087 out of pocket
Investment Breakdown
|
Purchase Price
$864k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,642
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,275
Total Expenses
$6,362
Mortgage P&I
100%
$4,272
Property Taxes
16%
$670
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$256
Maintenance
5%
$214
Other
0%
$0