Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.75% first-year return on $183k initial cash invested.
-26.75%
Cash On Cash
0.47%
Cap Rate
0.08
DSCR
$2,156
Rent
-$4,089
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $6,245 expenses = $4,089 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,156
Total Expenses
$6,245
Mortgage P&I
200%
$4,322
Property Taxes
49%
$1,056
Home Insurance
14%
$306
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$129
Maintenance
5%
$108
Other
0%
$0