Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.85% first-year return on $185k initial cash invested.
-12.85%
Cash On Cash
3.8%
Cap Rate
0.62
DSCR
$5,033
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,033 income − $7,018 expenses = $1,985 out of pocket
Investment Breakdown
|
Purchase Price
$883k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$177k
Closing costs
1%
$8,828
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,033
Total Expenses
$7,018
Mortgage P&I
90%
$4,525
Property Taxes
17%
$878
Home Insurance
6%
$306
HOA
0%
$0
Property Management
10%
$503
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0