Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.65% first-year return on $184k initial cash invested.
-24.65%
Cash On Cash
1.53%
Cap Rate
0.23
DSCR
$2,282
Rent
-$3,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $6,068 expenses = $3,786 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,282
Total Expenses
$6,068
Mortgage P&I
210%
$4,790
Property Taxes
15%
$334
Home Insurance
14%
$328
HOA
1%
$23
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0