Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.5% first-year return on $185k initial cash invested.
-26.5%
Cash On Cash
0.76%
Cap Rate
0.12
DSCR
$2,256
Rent
-$4,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $6,333 expenses = $4,077 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%
$8,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$6,333
Mortgage P&I
200%
$4,519
Property Taxes
41%
$929
Home Insurance
13%
$298
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0