Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.57% first-year return on $186k initial cash invested.
-15.57%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$4,365
Rent
-$2,411
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,365 income − $6,776 expenses = $2,411 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,851
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,365
Total Expenses
$6,776
Mortgage P&I
101%
$4,410
Property Taxes
21%
$928
Home Insurance
7%
$304
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0