Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.08% first-year return on $184k initial cash invested.
-21.08%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$2,608
Rent
-$3,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,608 income − $5,838 expenses = $3,230 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,608
Total Expenses
$5,838
Mortgage P&I
171%
$4,456
Property Taxes
15%
$390
Home Insurance
12%
$315
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0