Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.57% first-year return on $185k initial cash invested.
-14.57%
Cash On Cash
3.85%
Cap Rate
0.59
DSCR
$5,156
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,156 income − $7,408 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,156
Total Expenses
$7,408
Mortgage P&I
94%
$4,831
Property Taxes
18%
$912
Home Insurance
6%
$324
HOA
0%
$0
Property Management
10%
$516
CapEx
5%
$258
Vacancy
6%
$309
Maintenance
5%
$258
Other
0%
$0