Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.27% first-year return on $184k initial cash invested.
-23.27%
Cash On Cash
1.89%
Cap Rate
0.29
DSCR
$3,109
Rent
-$3,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $6,672 expenses = $3,563 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,109
Total Expenses
$6,672
Mortgage P&I
154%
$4,783
Property Taxes
25%
$775
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$187
Maintenance
5%
$155
Other
0%
$0