Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.14% first-year return on $184k initial cash invested.
-11.14%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$4,450
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,450 income − $6,161 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,777
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,450
Total Expenses
$6,161
Mortgage P&I
98%
$4,373
Property Taxes
7%
$320
Home Insurance
7%
$312
HOA
0%
$0
Property Management
10%
$445
CapEx
5%
$222
Vacancy
6%
$267
Maintenance
5%
$222
Other
0%
$0