Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15% first-year return on $186k initial cash invested.
-15%
Cash On Cash
3.79%
Cap Rate
0.57
DSCR
$5,064
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $7,394 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,064
Total Expenses
$7,394
Mortgage P&I
96%
$4,880
Property Taxes
17%
$880
Home Insurance
6%
$318
HOA
0%
$0
Property Management
10%
$506
CapEx
5%
$253
Vacancy
6%
$304
Maintenance
5%
$253
Other
0%
$0