Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $183k initial cash invested.
-14.46%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$4,112
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $6,323 expenses = $2,211 out of pocket
Investment Breakdown
|
Purchase Price
$874k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,112
Total Expenses
$6,323
Mortgage P&I
104%
$4,276
Property Taxes
16%
$662
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$411
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0