Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.35% first-year return on $184k initial cash invested.
-24.35%
Cash On Cash
1.53%
Cap Rate
0.24
DSCR
$2,305
Rent
-$3,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $6,034 expenses = $3,729 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,305
Total Expenses
$6,034
Mortgage P&I
205%
$4,733
Property Taxes
14%
$326
Home Insurance
14%
$324
HOA
2%
$53
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0