Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.53% first-year return on $186k initial cash invested.
-29.53%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$1,588
Rent
-$4,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,588 income − $6,162 expenses = $4,574 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,588
Total Expenses
$6,162
Mortgage P&I
293%
$4,651
Property Taxes
50%
$789
Home Insurance
20%
$310
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0