Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.45% first-year return on $187k initial cash invested.
-16.45%
Cash On Cash
2.77%
Cap Rate
0.47
DSCR
$4,327
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,327 income − $6,884 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,327
Total Expenses
$6,884
Mortgage P&I
101%
$4,388
Property Taxes
25%
$1,095
Home Insurance
6%
$276
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0