Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.37% first-year return on $183k initial cash invested.
-25.37%
Cash On Cash
1.45%
Cap Rate
0.22
DSCR
$2,521
Rent
-$3,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,521 income − $6,383 expenses = $3,862 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,521
Total Expenses
$6,383
Mortgage P&I
190%
$4,790
Property Taxes
24%
$599
Home Insurance
12%
$304
HOA
1%
$35
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0