Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.18% first-year return on $187k initial cash invested.
-18.18%
Cash On Cash
2.58%
Cap Rate
0.42
DSCR
$3,833
Rent
-$2,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,833 income − $6,671 expenses = $2,838 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,833
Total Expenses
$6,671
Mortgage P&I
119%
$4,565
Property Taxes
21%
$794
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0