Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.68% first-year return on $183k initial cash invested.
-11.68%
Cash On Cash
4.18%
Cap Rate
0.66
DSCR
$4,945
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,945 income − $6,728 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,945
Total Expenses
$6,728
Mortgage P&I
93%
$4,574
Property Taxes
10%
$501
Home Insurance
7%
$324
HOA
1%
$44
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$297
Maintenance
5%
$247
Other
0%
$0