Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $184k initial cash invested.
-18.18%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,021
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $5,809 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$5,809
Mortgage P&I
145%
$4,374
Property Taxes
11%
$335
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0