Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.33% first-year return on $184k initial cash invested.
-18.33%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$4,464
Rent
-$2,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $7,281 expenses = $2,817 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%
$8,783
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,464
Total Expenses
$7,281
Mortgage P&I
98%
$4,380
Property Taxes
31%
$1,405
Home Insurance
8%
$336
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0