Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.42% first-year return on $188k initial cash invested.
-17.42%
Cash On Cash
2.58%
Cap Rate
0.43
DSCR
$3,868
Rent
-$2,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $6,595 expenses = $2,727 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,868
Total Expenses
$6,595
Mortgage P&I
115%
$4,457
Property Taxes
21%
$809
Home Insurance
8%
$324
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0