Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.67% first-year return on $183k initial cash invested.
-26.67%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$3,268
Rent
-$4,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $7,342 expenses = $4,074 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,268
Total Expenses
$7,342
Mortgage P&I
136%
$4,436
Property Taxes
46%
$1,492
Home Insurance
10%
$315
HOA
8%
$250
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0