Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.77% first-year return on $186k initial cash invested.
-28.77%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,933
Rent
-$4,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,933 income − $6,401 expenses = $4,468 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,933
Total Expenses
$6,401
Mortgage P&I
250%
$4,839
Property Taxes
38%
$732
Home Insurance
17%
$327
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0