Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.25% first-year return on $185k initial cash invested.
-19.25%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$3,388
Rent
-$2,972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $6,360 expenses = $2,972 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,823
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,388
Total Expenses
$6,360
Mortgage P&I
135%
$4,590
Property Taxes
17%
$575
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0