Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.75% first-year return on $184k initial cash invested.
-16.75%
Cash On Cash
3.33%
Cap Rate
0.51
DSCR
$4,379
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,379 income − $6,943 expenses = $2,564 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,748
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,379
Total Expenses
$6,943
Mortgage P&I
109%
$4,770
Property Taxes
17%
$763
Home Insurance
6%
$271
HOA
0%
$0
Property Management
10%
$438
CapEx
5%
$219
Vacancy
6%
$263
Maintenance
5%
$219
Other
0%
$0