Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.95% first-year return on $186k initial cash invested.
-18.95%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$3,775
Rent
-$2,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $6,708 expenses = $2,933 out of pocket
Investment Breakdown
|
Purchase Price
$885k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$177k
Closing costs
1%
$8,846
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,775
Total Expenses
$6,708
Mortgage P&I
120%
$4,524
Property Taxes
24%
$887
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0