Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.62% first-year return on $184k initial cash invested.
-23.62%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$1,841
Rent
-$3,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,841 income − $5,458 expenses = $3,617 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,841
Total Expenses
$5,458
Mortgage P&I
237%
$4,355
Property Taxes
8%
$152
Home Insurance
17%
$306
HOA
9%
$167
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0