Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $183k initial cash invested.
-16.92%
Cash On Cash
2.93%
Cap Rate
0.47
DSCR
$4,199
Rent
-$2,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,199 income − $6,775 expenses = $2,576 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,199
Total Expenses
$6,775
Mortgage P&I
107%
$4,488
Property Taxes
20%
$840
Home Insurance
8%
$315
HOA
1%
$40
Property Management
10%
$420
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0