Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.17% first-year return on $185k initial cash invested.
-20.17%
Cash On Cash
2.1%
Cap Rate
0.34
DSCR
$3,388
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $6,498 expenses = $3,110 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,388
Total Expenses
$6,498
Mortgage P&I
132%
$4,486
Property Taxes
24%
$817
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0