Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.45% first-year return on $184k initial cash invested.
-24.45%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,795
Rent
-$3,742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,795 income − $6,537 expenses = $3,742 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,746
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,795
Total Expenses
$6,537
Mortgage P&I
157%
$4,379
Property Taxes
26%
$727
Home Insurance
11%
$313
HOA
14%
$390
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0