Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.16% first-year return on $185k initial cash invested.
-25.16%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,390
Rent
-$3,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,390 income − $6,259 expenses = $3,869 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,788
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$6,259
Mortgage P&I
187%
$4,462
Property Taxes
25%
$597
Home Insurance
24%
$578
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0