Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.35% first-year return on $186k initial cash invested.
-17.35%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,851
Rent
-$2,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,851 income − $6,539 expenses = $2,688 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,851
Total Expenses
$6,539
Mortgage P&I
115%
$4,440
Property Taxes
20%
$780
Home Insurance
8%
$317
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0