Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.22% first-year return on $184k initial cash invested.
-18.22%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,319
Rent
-$2,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,319 income − $6,113 expenses = $2,794 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,319
Total Expenses
$6,113
Mortgage P&I
130%
$4,328
Property Taxes
18%
$609
Home Insurance
9%
$313
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0