Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.29% first-year return on $189k initial cash invested.
-18.29%
Cash On Cash
2.78%
Cap Rate
0.44
DSCR
$4,076
Rent
-$2,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,076 income − $6,962 expenses = $2,886 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,016
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,076
Total Expenses
$6,962
Mortgage P&I
117%
$4,774
Property Taxes
20%
$829
Home Insurance
7%
$298
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0