Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.18% first-year return on $186k initial cash invested.
-23.18%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,496
Rent
-$3,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $6,087 expenses = $3,591 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,496
Total Expenses
$6,087
Mortgage P&I
178%
$4,449
Property Taxes
27%
$673
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0