Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.38% first-year return on $186k initial cash invested.
-14.38%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$4,048
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $6,282 expenses = $2,234 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,048
Total Expenses
$6,282
Mortgage P&I
109%
$4,397
Property Taxes
13%
$518
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$405
CapEx
5%
$202
Vacancy
6%
$243
Maintenance
5%
$202
Other
0%
$0