Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.26% first-year return on $183k initial cash invested.
-21.26%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,613
Rent
-$3,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,613 income − $5,851 expenses = $3,238 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$5,851
Mortgage P&I
166%
$4,344
Property Taxes
20%
$514
Home Insurance
12%
$313
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0