Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.28% first-year return on $185k initial cash invested.
-20.28%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,339
Rent
-$3,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,339 income − $5,460 expenses = $3,121 out of pocket
Investment Breakdown
|
Purchase Price
$880k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$185k
Downpayment
20%
$176k
Closing costs
1%
$8,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,339
Total Expenses
$5,460
Mortgage P&I
189%
$4,416
Property Taxes
5%
$128
Home Insurance
13%
$308
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0