Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $185k initial cash invested.
-7.58%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$5,930
Rent
-$1,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,930 income − $7,102 expenses = $1,172 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,930
Total Expenses
$7,102
Mortgage P&I
74%
$4,382
Property Taxes
14%
$857
Home Insurance
5%
$322
HOA
0%
$0
Property Management
10%
$593
CapEx
5%
$296
Vacancy
6%
$356
Maintenance
5%
$296
Other
0%
$0