Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.67% first-year return on $186k initial cash invested.
-21.67%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$3,701
Rent
-$3,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $7,064 expenses = $3,363 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,701
Total Expenses
$7,064
Mortgage P&I
129%
$4,785
Property Taxes
24%
$898
Home Insurance
9%
$331
HOA
2%
$88
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0