Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $184k initial cash invested.
-15.34%
Cash On Cash
3.22%
Cap Rate
0.52
DSCR
$4,418
Rent
-$2,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,418 income − $6,775 expenses = $2,357 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,778
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,418
Total Expenses
$6,775
Mortgage P&I
102%
$4,492
Property Taxes
19%
$836
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$265
Maintenance
5%
$221
Other
0%
$0