Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.13% first-year return on $184k initial cash invested.
-18.13%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,823
Rent
-$2,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,823 income − $6,607 expenses = $2,784 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
$3,823
Total Expenses
$6,607
Mortgage P&I
115%
$4,397
Property Taxes
24%
$905
Home Insurance
8%
$312
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0