Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $185k initial cash invested.
-11.96%
Cash On Cash
4.09%
Cap Rate
0.65
DSCR
$4,370
Rent
-$1,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,370 income − $6,210 expenses = $1,840 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,370
Total Expenses
$6,210
Mortgage P&I
106%
$4,621
Property Taxes
3%
$139
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$437
CapEx
5%
$218
Vacancy
6%
$262
Maintenance
5%
$218
Other
0%
$0