Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.01% first-year return on $185k initial cash invested.
-24.01%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,388
Rent
-$3,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $6,085 expenses = $3,697 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%
$8,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,388
Total Expenses
$6,085
Mortgage P&I
182%
$4,350
Property Taxes
34%
$807
Home Insurance
13%
$308
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0