Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.84% first-year return on $186k initial cash invested.
-8.84%
Cash On Cash
4.64%
Cap Rate
0.76
DSCR
$6,078
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,078 income − $7,449 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$886k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,862
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,078
Total Expenses
$7,449
Mortgage P&I
74%
$4,497
Property Taxes
17%
$1,009
Home Insurance
5%
$320
HOA
1%
$42
Property Management
10%
$608
CapEx
5%
$304
Vacancy
6%
$365
Maintenance
5%
$304
Other
0%
$0