Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.52% first-year return on $183k initial cash invested.
-18.52%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,786
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,786 income − $6,603 expenses = $2,817 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,694
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,786
Total Expenses
$6,603
Mortgage P&I
116%
$4,388
Property Taxes
23%
$860
Home Insurance
8%
$293
HOA
2%
$78
Property Management
10%
$379
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0