Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.48% first-year return on $184k initial cash invested.
-25.48%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,617
Rent
-$3,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,617 income − $5,518 expenses = $3,901 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,617
Total Expenses
$5,518
Mortgage P&I
269%
$4,354
Property Taxes
27%
$437
Home Insurance
19%
$306
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0