Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.66% first-year return on $185k initial cash invested.
-12.66%
Cash On Cash
3.88%
Cap Rate
0.62
DSCR
$4,628
Rent
-$1,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $6,579 expenses = $1,951 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,628
Total Expenses
$6,579
Mortgage P&I
99%
$4,570
Property Taxes
11%
$491
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$463
CapEx
5%
$231
Vacancy
6%
$278
Maintenance
5%
$231
Other
0%
$0