Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.85% first-year return on $186k initial cash invested.
-9.85%
Cash On Cash
4.31%
Cap Rate
0.72
DSCR
$5,980
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,980 income − $7,503 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$884k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,836
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,980
Total Expenses
$7,503
Mortgage P&I
73%
$4,395
Property Taxes
21%
$1,244
Home Insurance
5%
$309
HOA
0%
$0
Property Management
10%
$598
CapEx
5%
$299
Vacancy
6%
$359
Maintenance
5%
$299
Other
0%
$0