Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.11% first-year return on $183k initial cash invested.
-22.11%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$5,176
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,176 income − $8,540 expenses = $3,364 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,176
Total Expenses
$8,540
Mortgage P&I
84%
$4,352
Property Taxes
14%
$700
Home Insurance
6%
$315
HOA
35%
$1,826
Property Management
10%
$518
CapEx
5%
$259
Vacancy
6%
$311
Maintenance
5%
$259
Other
0%
$0