Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.88% first-year return on $183k initial cash invested.
-16.88%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,719
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,719 income − $6,300 expenses = $2,581 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,719
Total Expenses
$6,300
Mortgage P&I
117%
$4,343
Property Taxes
18%
$661
Home Insurance
9%
$329
HOA
0%
$0
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0