Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.31% first-year return on $188k initial cash invested.
-15.31%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,817
Rent
-$2,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,817 income − $6,211 expenses = $2,394 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,817
Total Expenses
$6,211
Mortgage P&I
118%
$4,503
Property Taxes
7%
$275
Home Insurance
9%
$336
HOA
3%
$104
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0