Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.38% first-year return on $183k initial cash invested.
-18.38%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$3,646
Rent
-$2,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,646 income − $6,452 expenses = $2,806 out of pocket
Investment Breakdown
|
Purchase Price
$872k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,646
Total Expenses
$6,452
Mortgage P&I
116%
$4,247
Property Taxes
19%
$686
Home Insurance
9%
$313
HOA
7%
$258
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0