Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.05% first-year return on $184k initial cash invested.
-14.05%
Cash On Cash
3.04%
Cap Rate
0.53
DSCR
$3,516
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,516 income − $5,667 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,747
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$5,667
Mortgage P&I
119%
$4,189
Property Taxes
7%
$237
Home Insurance
9%
$326
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0