Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $184k initial cash invested.
-17.64%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,984
Rent
-$2,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $5,685 expenses = $2,701 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%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,984
Total Expenses
$5,685
Mortgage P&I
147%
$4,394
Property Taxes
7%
$210
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0