Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.94% first-year return on $183k initial cash invested.
-18.94%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,500
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $6,394 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,500
Total Expenses
$6,394
Mortgage P&I
125%
$4,375
Property Taxes
23%
$794
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0