Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.14% first-year return on $184k initial cash invested.
-18.14%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,558
Rent
-$2,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $6,343 expenses = $2,785 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,558
Total Expenses
$6,343
Mortgage P&I
121%
$4,310
Property Taxes
22%
$793
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$356
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0