Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.09% first-year return on $185k initial cash invested.
-15.09%
Cash On Cash
3.08%
Cap Rate
0.51
DSCR
$3,535
Rent
-$2,325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,535 income − $5,860 expenses = $2,325 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,535
Total Expenses
$5,860
Mortgage P&I
125%
$4,407
Property Taxes
6%
$218
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0