Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $185k initial cash invested.
-18.65%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,847
Rent
-$2,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,847 income − $6,722 expenses = $2,875 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,847
Total Expenses
$6,722
Mortgage P&I
114%
$4,397
Property Taxes
25%
$975
Home Insurance
9%
$350
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0