Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.87% first-year return on $185k initial cash invested.
-20.87%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$2,373
Rent
-$3,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,373 income − $5,587 expenses = $3,214 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,373
Total Expenses
$5,587
Mortgage P&I
188%
$4,472
Property Taxes
8%
$190
Home Insurance
13%
$308
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0