Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.7% first-year return on $183k initial cash invested.
-18.7%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$4,059
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,059 income − $6,916 expenses = $2,857 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,728
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,059
Total Expenses
$6,916
Mortgage P&I
109%
$4,418
Property Taxes
18%
$737
Home Insurance
8%
$306
HOA
10%
$399
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0