Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $184k initial cash invested.
-19.77%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$2,518
Rent
-$3,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,518 income − $5,556 expenses = $3,038 out of pocket
Investment Breakdown
|
Purchase Price
$878k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$184k
Downpayment
20%
$176k
Closing costs
1%
$8,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,518
Total Expenses
$5,556
Mortgage P&I
176%
$4,444
Property Taxes
6%
$150
Home Insurance
12%
$307
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0