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
2.81%
Cap Rate
0.46
DSCR
$3,311
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,311 income − $5,844 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,311
Total Expenses
$5,844
Mortgage P&I
134%
$4,424
Property Taxes
6%
$208
Home Insurance
10%
$315
HOA
1%
$35
Property Management
10%
$331
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0