Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.1% first-year return on $185k initial cash invested.
-21.1%
Cash On Cash
1.71%
Cap Rate
0.29
DSCR
$2,403
Rent
-$3,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $5,662 expenses = $3,259 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,825
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$5,662
Mortgage P&I
183%
$4,394
Property Taxes
13%
$320
Home Insurance
13%
$324
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0