Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.83% first-year return on $185k initial cash invested.
-18.83%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$3,095
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,095 income − $5,991 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,095
Total Expenses
$5,991
Mortgage P&I
143%
$4,440
Property Taxes
14%
$430
Home Insurance
10%
$315
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0