Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.67% first-year return on $183k initial cash invested.
-13.67%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$4,495
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,495 income − $6,581 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,719
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,495
Total Expenses
$6,581
Mortgage P&I
98%
$4,420
Property Taxes
15%
$687
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0