Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $184k initial cash invested.
-17.95%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$3,932
Rent
-$2,751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,932 income − $6,683 expenses = $2,751 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,932
Total Expenses
$6,683
Mortgage P&I
108%
$4,236
Property Taxes
29%
$1,123
Home Insurance
8%
$301
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0