Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.86% first-year return on $185k initial cash invested.
-26.86%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$2,532
Rent
-$4,131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,532 income − $6,663 expenses = $4,131 out of pocket
Investment Breakdown
|
Purchase Price
$879k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,532
Total Expenses
$6,663
Mortgage P&I
176%
$4,463
Property Taxes
49%
$1,233
Home Insurance
12%
$308
HOA
0%
$0
Property Management
10%
$253
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0