Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.24% first-year return on $184k initial cash invested.
-13.24%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$4,705
Rent
-$2,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,705 income − $6,738 expenses = $2,033 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,705
Total Expenses
$6,738
Mortgage P&I
94%
$4,401
Property Taxes
15%
$695
Home Insurance
7%
$315
HOA
2%
$105
Property Management
10%
$470
CapEx
5%
$235
Vacancy
6%
$282
Maintenance
5%
$235
Other
0%
$0