Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.46% first-year return on $189k initial cash invested.
-18.46%
Cash On Cash
2.97%
Cap Rate
0.45
DSCR
$4,258
Rent
-$2,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,258 income − $7,163 expenses = $2,905 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,258
Total Expenses
$7,163
Mortgage P&I
115%
$4,917
Property Taxes
19%
$824
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$255
Maintenance
5%
$213
Other
0%
$0