Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $184k initial cash invested.
-11.42%
Cash On Cash
4.01%
Cap Rate
0.66
DSCR
$5,141
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,141 income − $6,897 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,141
Total Expenses
$6,897
Mortgage P&I
86%
$4,434
Property Taxes
15%
$779
Home Insurance
6%
$315
HOA
1%
$33
Property Management
10%
$514
CapEx
5%
$257
Vacancy
6%
$308
Maintenance
5%
$257
Other
0%
$0