Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.01% first-year return on $185k initial cash invested.
-3.01%
Cash On Cash
5.79%
Cap Rate
0.96
DSCR
$5,812
Rent
-$463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,812 income − $6,275 expenses = $463 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,812
Total Expenses
$6,275
Mortgage P&I
76%
$4,416
Property Taxes
1%
$39
Home Insurance
5%
$308
HOA
0%
$0
Property Management
10%
$581
CapEx
5%
$291
Vacancy
6%
$349
Maintenance
5%
$291
Other
0%
$0