Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.6% first-year return on $185k initial cash invested.
-12.6%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,036
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $5,975 expenses = $1,939 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,036
Total Expenses
$5,975
Mortgage P&I
109%
$4,413
Property Taxes
5%
$199
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0