Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.48% first-year return on $183k initial cash invested.
-15.48%
Cash On Cash
3.35%
Cap Rate
0.53
DSCR
$4,580
Rent
-$2,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,580 income − $6,947 expenses = $2,367 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,580
Total Expenses
$6,947
Mortgage P&I
100%
$4,576
Property Taxes
19%
$870
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0