Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.85% first-year return on $185k initial cash invested.
-23.85%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$1,788
Rent
-$3,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $5,466 expenses = $3,678 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,788
Total Expenses
$5,466
Mortgage P&I
248%
$4,428
Property Taxes
9%
$158
Home Insurance
23%
$416
HOA
0%
$0
Property Management
10%
$179
CapEx
5%
$89
Vacancy
6%
$107
Maintenance
5%
$89
Other
0%
$0