Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $185k initial cash invested.
-16.92%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$3,858
Rent
-$2,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $6,464 expenses = $2,606 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,858
Total Expenses
$6,464
Mortgage P&I
113%
$4,370
Property Taxes
19%
$732
Home Insurance
8%
$315
HOA
1%
$44
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0