Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.89% first-year return on $185k initial cash invested.
-20.89%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$3,681
Rent
-$3,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,681 income − $6,898 expenses = $3,217 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,681
Total Expenses
$6,898
Mortgage P&I
120%
$4,420
Property Taxes
19%
$693
Home Insurance
8%
$308
HOA
14%
$520
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0