Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.44% first-year return on $184k initial cash invested.
-20.44%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$3,307
Rent
-$3,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $6,437 expenses = $3,130 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,307
Total Expenses
$6,437
Mortgage P&I
132%
$4,372
Property Taxes
27%
$900
Home Insurance
9%
$306
HOA
0%
$0
Property Management
10%
$331
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0