Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.26% first-year return on $185k initial cash invested.
-25.26%
Cash On Cash
1.11%
Cap Rate
0.18
DSCR
$2,410
Rent
-$3,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $6,309 expenses = $3,899 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,821
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,410
Total Expenses
$6,309
Mortgage P&I
191%
$4,598
Property Taxes
21%
$496
Home Insurance
13%
$314
HOA
11%
$275
Property Management
10%
$241
CapEx
5%
$120
Vacancy
6%
$145
Maintenance
5%
$120
Other
0%
$0