Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $185k initial cash invested.
-14.29%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,874
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,874 income − $6,074 expenses = $2,200 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,874
Total Expenses
$6,074
Mortgage P&I
114%
$4,429
Property Taxes
9%
$330
Home Insurance
8%
$308
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0