Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.96% first-year return on $181k initial cash invested.
-15.96%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$4,649
Rent
-$2,412
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,649 income − $7,061 expenses = $2,412 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,634
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,649
Total Expenses
$7,061
Mortgage P&I
94%
$4,384
Property Taxes
23%
$1,084
Home Insurance
8%
$385
HOA
0%
$0
Property Management
10%
$465
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0