Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.79% first-year return on $185k initial cash invested.
-22.79%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,658
Rent
-$3,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,658 income − $6,180 expenses = $3,522 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,832
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,658
Total Expenses
$6,180
Mortgage P&I
166%
$4,413
Property Taxes
26%
$686
Home Insurance
12%
$315
HOA
3%
$75
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0