Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.49% first-year return on $184k initial cash invested.
-23.49%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,061
Rent
-$3,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $5,658 expenses = $3,597 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,061
Total Expenses
$5,658
Mortgage P&I
212%
$4,374
Property Taxes
21%
$442
Home Insurance
15%
$306
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0