Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.31% first-year return on $183k initial cash invested.
-12.31%
Cash On Cash
3.67%
Cap Rate
0.62
DSCR
$4,537
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $6,412 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,701
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,537
Total Expenses
$6,412
Mortgage P&I
95%
$4,310
Property Taxes
14%
$618
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$454
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0