Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.22% first-year return on $184k initial cash invested.
-16.22%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$4,425
Rent
-$2,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $6,909 expenses = $2,484 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,425
Total Expenses
$6,909
Mortgage P&I
102%
$4,509
Property Taxes
21%
$944
Home Insurance
7%
$306
HOA
0%
$0
Property Management
10%
$442
CapEx
5%
$221
Vacancy
6%
$266
Maintenance
5%
$221
Other
0%
$0