Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $185k initial cash invested.
-19.4%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,627
Rent
-$2,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,627 income − $6,619 expenses = $2,992 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,627
Total Expenses
$6,619
Mortgage P&I
124%
$4,483
Property Taxes
24%
$880
Home Insurance
9%
$313
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0