Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.97% first-year return on $186k initial cash invested.
-15.97%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$3,644
Rent
-$2,469
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,644 income − $6,113 expenses = $2,469 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,837
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,644
Total Expenses
$6,113
Mortgage P&I
120%
$4,387
Property Taxes
13%
$461
Home Insurance
9%
$318
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0