Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.04% first-year return on $187k initial cash invested.
-16.04%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$4,464
Rent
-$2,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $6,958 expenses = $2,494 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,464
Total Expenses
$6,958
Mortgage P&I
99%
$4,400
Property Taxes
12%
$545
Home Insurance
7%
$308
HOA
12%
$545
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0