Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.98% first-year return on $186k initial cash invested.
-23.98%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$2,297
Rent
-$3,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $6,016 expenses = $3,719 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,863
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,297
Total Expenses
$6,016
Mortgage P&I
193%
$4,428
Property Taxes
29%
$666
Home Insurance
14%
$324
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0