Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.22% first-year return on $184k initial cash invested.
-17.22%
Cash On Cash
2.77%
Cap Rate
0.45
DSCR
$3,709
Rent
-$2,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,709 income − $6,357 expenses = $2,648 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,709
Total Expenses
$6,357
Mortgage P&I
121%
$4,494
Property Taxes
16%
$586
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$223
Maintenance
5%
$185
Other
0%
$0