Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $186k initial cash invested.
-13.55%
Cash On Cash
3.55%
Cap Rate
0.58
DSCR
$3,868
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $5,973 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$888k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$186k
Downpayment
20%
$178k
Closing costs
1%
$8,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,868
Total Expenses
$5,973
Mortgage P&I
117%
$4,542
Property Taxes
3%
$115
Home Insurance
8%
$311
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0