Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.74% first-year return on $185k initial cash invested.
-15.74%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$4,147
Rent
-$2,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,147 income − $6,576 expenses = $2,429 out of pocket
Investment Breakdown
|
Purchase Price
$882k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,817
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,147
Total Expenses
$6,576
Mortgage P&I
107%
$4,453
Property Taxes
18%
$737
Home Insurance
7%
$308
HOA
0%
$0
Property Management
10%
$415
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0