Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $184k initial cash invested.
-15.27%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$4,180
Rent
-$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $6,525 expenses = $2,345 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,773
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,180
Total Expenses
$6,525
Mortgage P&I
105%
$4,393
Property Taxes
18%
$737
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$251
Maintenance
5%
$209
Other
0%
$0