Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.34% first-year return on $184k initial cash invested.
-15.34%
Cash On Cash
3.31%
Cap Rate
0.53
DSCR
$4,617
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,617 income − $6,969 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,617
Total Expenses
$6,969
Mortgage P&I
98%
$4,541
Property Taxes
19%
$879
Home Insurance
8%
$348
HOA
0%
$0
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0