Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.83% first-year return on $187k initial cash invested.
-15.83%
Cash On Cash
3.07%
Cap Rate
0.5
DSCR
$4,564
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,564 income − $7,024 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,564
Total Expenses
$7,024
Mortgage P&I
99%
$4,503
Property Taxes
19%
$874
Home Insurance
7%
$311
HOA
3%
$150
Property Management
10%
$456
CapEx
5%
$228
Vacancy
6%
$274
Maintenance
5%
$228
Other
0%
$0