Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.97% first-year return on $186k initial cash invested.
-12.97%
Cash On Cash
3.5%
Cap Rate
0.59
DSCR
$4,285
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,285 income − $6,300 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,285
Total Expenses
$6,300
Mortgage P&I
102%
$4,389
Property Taxes
8%
$344
Home Insurance
7%
$320
HOA
3%
$134
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0