Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.84% first-year return on $184k initial cash invested.
-19.84%
Cash On Cash
1.95%
Cap Rate
0.33
DSCR
$2,982
Rent
-$3,049
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $6,031 expenses = $3,049 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,982
Total Expenses
$6,031
Mortgage P&I
145%
$4,326
Property Taxes
21%
$615
Home Insurance
11%
$315
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0