Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.91% first-year return on $184k initial cash invested.
-16.91%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,872
Rent
-$2,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $6,465 expenses = $2,593 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%
$8,763
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,872
Total Expenses
$6,465
Mortgage P&I
113%
$4,382
Property Taxes
20%
$761
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0