Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.48% first-year return on $184k initial cash invested.
-16.48%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,764
Rent
-$2,528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,764 income − $7,292 expenses = $2,528 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,764
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,764
Total Expenses
$7,292
Mortgage P&I
92%
$4,380
Property Taxes
29%
$1,364
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0