Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.11% first-year return on $185k initial cash invested.
-15.11%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,720
Rent
-$2,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,720 income − $6,047 expenses = $2,327 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%
$8,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,720
Total Expenses
$6,047
Mortgage P&I
119%
$4,409
Property Taxes
9%
$325
Home Insurance
8%
$308
HOA
1%
$38
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0