Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.1% first-year return on $184k initial cash invested.
-15.1%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$4,207
Rent
-$2,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,207 income − $6,521 expenses = $2,314 out of pocket
Investment Breakdown
|
Purchase Price
$876k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$175k
Closing costs
1%
$8,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,207
Total Expenses
$6,521
Mortgage P&I
104%
$4,361
Property Taxes
18%
$755
Home Insurance
7%
$312
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$252
Maintenance
5%
$210
Other
0%
$0