Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.83% first-year return on $184k initial cash invested.
-10.83%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,359
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,359 income − $6,018 expenses = $1,659 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
$4,359
Total Expenses
$6,018
Mortgage P&I
100%
$4,374
Property Taxes
5%
$204
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0