Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.27% first-year return on $186k initial cash invested.
-10.27%
Cash On Cash
4.18%
Cap Rate
0.69
DSCR
$4,761
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,761 income − $6,353 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,859
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,761
Total Expenses
$6,353
Mortgage P&I
93%
$4,438
Property Taxes
3%
$142
Home Insurance
7%
$310
HOA
5%
$225
Property Management
10%
$476
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0