Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.08% first-year return on $186k initial cash invested.
-22.08%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,282
Rent
-$3,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,282 income − $5,710 expenses = $3,428 out of pocket
Investment Breakdown
|
Purchase Price
$887k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,282
Total Expenses
$5,710
Mortgage P&I
194%
$4,437
Property Taxes
15%
$348
Home Insurance
15%
$332
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0