Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $185k initial cash invested.
-15.01%
Cash On Cash
3.18%
Cap Rate
0.53
DSCR
$4,463
Rent
-$2,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,463 income − $6,775 expenses = $2,312 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,463
Total Expenses
$6,775
Mortgage P&I
99%
$4,421
Property Taxes
20%
$886
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0