Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.22% first-year return on $184k initial cash invested.
-22.22%
Cash On Cash
1.59%
Cap Rate
0.26
DSCR
$3,039
Rent
-$3,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $6,442 expenses = $3,403 out of pocket
Investment Breakdown
|
Purchase Price
$875k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,039
Total Expenses
$6,442
Mortgage P&I
145%
$4,407
Property Taxes
31%
$939
Home Insurance
10%
$306
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0