Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.4% first-year return on $185k initial cash invested.
-18.4%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,944
Rent
-$2,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,944 income − $6,777 expenses = $2,833 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,944
Total Expenses
$6,777
Mortgage P&I
115%
$4,519
Property Taxes
22%
$865
Home Insurance
8%
$308
HOA
2%
$60
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0