Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.96% first-year return on $184k initial cash invested.
-9.96%
Cash On Cash
4.4%
Cap Rate
0.71
DSCR
$4,585
Rent
-$1,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,585 income − $6,115 expenses = $1,530 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,776
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,585
Total Expenses
$6,115
Mortgage P&I
99%
$4,522
Property Taxes
2%
$78
Home Insurance
7%
$311
HOA
0%
$13
Property Management
10%
$458
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0