Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $183k initial cash invested.
-16.41%
Cash On Cash
2.83%
Cap Rate
0.48
DSCR
$4,955
Rent
-$2,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,955 income − $7,463 expenses = $2,508 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,955
Total Expenses
$7,463
Mortgage P&I
87%
$4,323
Property Taxes
25%
$1,240
Home Insurance
6%
$320
HOA
6%
$291
Property Management
10%
$496
CapEx
5%
$248
Vacancy
6%
$297
Maintenance
5%
$248
Other
0%
$0