Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.55% first-year return on $184k initial cash invested.
-10.55%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$5,488
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $7,103 expenses = $1,615 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,751
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,488
Total Expenses
$7,103
Mortgage P&I
79%
$4,334
Property Taxes
17%
$912
Home Insurance
8%
$420
HOA
0%
$11
Property Management
10%
$549
CapEx
5%
$274
Vacancy
6%
$329
Maintenance
5%
$274
Other
0%
$0