Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.17% first-year return on $185k initial cash invested.
-19.17%
Cash On Cash
2.27%
Cap Rate
0.38
DSCR
$4,079
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,079 income − $7,030 expenses = $2,951 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,079
Total Expenses
$7,030
Mortgage P&I
108%
$4,408
Property Taxes
23%
$944
Home Insurance
8%
$315
HOA
7%
$302
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0