Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.97% first-year return on $185k initial cash invested.
-11.97%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$5,684
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,684 income − $7,535 expenses = $1,851 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,684
Total Expenses
$7,535
Mortgage P&I
78%
$4,415
Property Taxes
16%
$917
Home Insurance
6%
$313
HOA
7%
$413
Property Management
10%
$568
CapEx
5%
$284
Vacancy
6%
$341
Maintenance
5%
$284
Other
0%
$0