Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $184k initial cash invested.
-16.45%
Cash On Cash
2.9%
Cap Rate
0.48
DSCR
$4,237
Rent
-$2,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $6,757 expenses = $2,520 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,756
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,237
Total Expenses
$6,757
Mortgage P&I
104%
$4,422
Property Taxes
21%
$904
Home Insurance
8%
$329
HOA
0%
$0
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0