Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.8% first-year return on $185k initial cash invested.
-19.8%
Cash On Cash
2.25%
Cap Rate
0.36
DSCR
$3,545
Rent
-$3,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $6,600 expenses = $3,055 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,545
Total Expenses
$6,600
Mortgage P&I
128%
$4,528
Property Taxes
24%
$841
Home Insurance
9%
$310
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0