Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.51% first-year return on $185k initial cash invested.
-16.51%
Cash On Cash
2.98%
Cap Rate
0.48
DSCR
$4,139
Rent
-$2,540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,139 income − $6,679 expenses = $2,540 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,139
Total Expenses
$6,679
Mortgage P&I
109%
$4,519
Property Taxes
19%
$776
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0