Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.96% first-year return on $186k initial cash invested.
-20.96%
Cash On Cash
2.02%
Cap Rate
0.33
DSCR
$3,625
Rent
-$3,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,625 income − $6,881 expenses = $3,256 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,625
Total Expenses
$6,881
Mortgage P&I
126%
$4,571
Property Taxes
17%
$624
Home Insurance
11%
$385
HOA
10%
$359
Property Management
10%
$362
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0