Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.53% first-year return on $183k initial cash invested.
-10.53%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,749
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $6,351 expenses = $1,602 out of pocket
Investment Breakdown
|
Purchase Price
$870k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$183k
Downpayment
20%
$174k
Closing costs
1%
$8,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,749
Total Expenses
$6,351
Mortgage P&I
92%
$4,385
Property Taxes
9%
$424
Home Insurance
6%
$308
HOA
0%
$0
Property Management
10%
$475
CapEx
5%
$237
Vacancy
6%
$285
Maintenance
5%
$237
Other
0%
$0