Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $182k initial cash invested.
-21.86%
Cash On Cash
1.91%
Cap Rate
0.31
DSCR
$3,437
Rent
-$3,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $6,751 expenses = $3,314 out of pocket
Investment Breakdown
|
Purchase Price
$866k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$182k
Downpayment
20%
$173k
Closing costs
1%
$8,664
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,437
Total Expenses
$6,751
Mortgage P&I
132%
$4,523
Property Taxes
25%
$876
Home Insurance
9%
$315
HOA
4%
$143
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0