Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.21% first-year return on $184k initial cash invested.
-20.21%
Cash On Cash
2.58%
Cap Rate
0.39
DSCR
$3,861
Rent
-$3,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $6,956 expenses = $3,095 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,861
Total Expenses
$6,956
Mortgage P&I
124%
$4,786
Property Taxes
22%
$860
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0