Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $185k initial cash invested.
-15.6%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,849
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,849 income − $6,258 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,849
Total Expenses
$6,258
Mortgage P&I
113%
$4,335
Property Taxes
16%
$617
Home Insurance
8%
$306
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0