Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $181k initial cash invested.
-11.68%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$4,447
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,447 income − $6,211 expenses = $1,764 out of pocket
Investment Breakdown
|
Purchase Price
$863k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$181k
Downpayment
20%
$173k
Closing costs
1%
$8,633
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,447
Total Expenses
$6,211
Mortgage P&I
96%
$4,251
Property Taxes
11%
$510
Home Insurance
7%
$294
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0