Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $184k initial cash invested.
-16.65%
Cash On Cash
2.89%
Cap Rate
0.47
DSCR
$3,965
Rent
-$2,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,965 income − $6,515 expenses = $2,550 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,754
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,965
Total Expenses
$6,515
Mortgage P&I
112%
$4,459
Property Taxes
18%
$711
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0