Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.05% first-year return on $186k initial cash invested.
-20.05%
Cash On Cash
2.67%
Cap Rate
0.4
DSCR
$4,004
Rent
-$3,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,004 income − $7,105 expenses = $3,101 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,004
Total Expenses
$7,105
Mortgage P&I
121%
$4,864
Property Taxes
22%
$888
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0