Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $185k initial cash invested.
-16.36%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,268
Rent
-$2,517
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $5,785 expenses = $2,517 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,268
Total Expenses
$5,785
Mortgage P&I
135%
$4,396
Property Taxes
7%
$232
Home Insurance
9%
$308
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0