Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $183k initial cash invested.
-17.14%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$3,683
Rent
-$2,611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,683 income − $6,294 expenses = $2,611 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,704
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,683
Total Expenses
$6,294
Mortgage P&I
118%
$4,354
Property Taxes
20%
$731
Home Insurance
7%
$252
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0