Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $186k initial cash invested.
-15.64%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$4,346
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,346 income − $6,769 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,346
Total Expenses
$6,769
Mortgage P&I
104%
$4,503
Property Taxes
19%
$826
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$217
Vacancy
6%
$261
Maintenance
5%
$217
Other
0%
$0