Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.52% first-year return on $184k initial cash invested.
-2.52%
Cash On Cash
5.87%
Cap Rate
0.99
DSCR
$6,830
Rent
-$387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,830 income − $7,217 expenses = $387 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,759
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,830
Total Expenses
$7,217
Mortgage P&I
63%
$4,330
Property Taxes
6%
$377
Home Insurance
5%
$315
HOA
6%
$418
Property Management
10%
$683
CapEx
5%
$342
Vacancy
6%
$410
Maintenance
5%
$342
Other
0%
$0