Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $184k initial cash invested.
-8.51%
Cash On Cash
4.86%
Cap Rate
0.78
DSCR
$5,804
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,804 income − $7,111 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$877k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,804
Total Expenses
$7,111
Mortgage P&I
79%
$4,569
Property Taxes
4%
$246
Home Insurance
14%
$788
HOA
0%
$0
Property Management
10%
$580
CapEx
5%
$290
Vacancy
6%
$348
Maintenance
5%
$290
Other
0%
$0