Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.27% first-year return on $184k initial cash invested.
-15.27%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,867
Rent
-$2,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $6,208 expenses = $2,341 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%
$8,761
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,867
Total Expenses
$6,208
Mortgage P&I
113%
$4,388
Property Taxes
11%
$432
Home Insurance
9%
$338
HOA
1%
$45
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0