Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.11% first-year return on $181k initial cash invested.
-18.11%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$3,438
Rent
-$2,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $6,174 expenses = $2,736 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,631
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,438
Total Expenses
$6,174
Mortgage P&I
137%
$4,714
Property Taxes
6%
$220
Home Insurance
10%
$341
HOA
0%
$5
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0