Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.15% first-year return on $183k initial cash invested.
-18.15%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,663
Rent
-$2,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,663 income − $6,436 expenses = $2,773 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,732
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,663
Total Expenses
$6,436
Mortgage P&I
122%
$4,462
Property Taxes
17%
$610
Home Insurance
8%
$311
HOA
3%
$101
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0