Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.94% first-year return on $183k initial cash invested.
-6.94%
Cash On Cash
4.88%
Cap Rate
0.83
DSCR
$6,208
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,208 income − $7,264 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$869k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,692
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,208
Total Expenses
$7,264
Mortgage P&I
69%
$4,281
Property Taxes
17%
$1,055
Home Insurance
5%
$315
HOA
0%
$0
Property Management
10%
$621
CapEx
5%
$310
Vacancy
6%
$372
Maintenance
5%
$310
Other
0%
$0