Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.28% first-year return on $185k initial cash invested.
-11.28%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$4,689
Rent
-$1,739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $6,428 expenses = $1,739 out of pocket
Investment Breakdown
|
Purchase Price
$881k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,813
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,689
Total Expenses
$6,428
Mortgage P&I
93%
$4,372
Property Taxes
11%
$514
Home Insurance
7%
$324
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$234
Vacancy
6%
$281
Maintenance
5%
$234
Other
0%
$0