Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.27% first-year return on $185k initial cash invested.
-19.27%
Cash On Cash
2.28%
Cap Rate
0.37
DSCR
$3,673
Rent
-$2,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,673 income − $6,647 expenses = $2,974 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%
$8,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,673
Total Expenses
$6,647
Mortgage P&I
122%
$4,463
Property Taxes
25%
$914
Home Insurance
9%
$315
HOA
0%
$0
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0