Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.36% first-year return on $187k initial cash invested.
-21.36%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$3,216
Rent
-$3,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,216 income − $6,537 expenses = $3,321 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,216
Total Expenses
$6,537
Mortgage P&I
140%
$4,516
Property Taxes
26%
$835
Home Insurance
11%
$349
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0