Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.74% first-year return on $186k initial cash invested.
-26.74%
Cash On Cash
1.41%
Cap Rate
0.21
DSCR
$2,245
Rent
-$4,138
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $6,383 expenses = $4,138 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,843
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,245
Total Expenses
$6,383
Mortgage P&I
226%
$5,068
Property Taxes
15%
$330
Home Insurance
18%
$402
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0