Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.3% first-year return on $183k initial cash invested.
-19.3%
Cash On Cash
2.71%
Cap Rate
0.42
DSCR
$3,949
Rent
-$2,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $6,897 expenses = $2,948 out of pocket
Investment Breakdown
|
Purchase Price
$873k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$175k
Closing costs
1%
$8,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,949
Total Expenses
$6,897
Mortgage P&I
120%
$4,725
Property Taxes
21%
$831
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0