Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $186k initial cash invested.
-12.32%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$4,738
Rent
-$1,909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $6,647 expenses = $1,909 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,738
Total Expenses
$6,647
Mortgage P&I
96%
$4,541
Property Taxes
12%
$550
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$474
CapEx
5%
$237
Vacancy
6%
$284
Maintenance
5%
$237
Other
0%
$0