Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.86% first-year return on $185k initial cash invested.
-21.86%
Cash On Cash
1.98%
Cap Rate
0.31
DSCR
$3,350
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $6,720 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,810
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,350
Total Expenses
$6,720
Mortgage P&I
139%
$4,653
Property Taxes
26%
$871
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$335
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0