Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.17% first-year return on $189k initial cash invested.
-23.17%
Cash On Cash
1.77%
Cap Rate
0.27
DSCR
$2,248
Rent
-$3,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,248 income − $5,897 expenses = $3,649 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,248
Total Expenses
$5,897
Mortgage P&I
216%
$4,863
Property Taxes
6%
$135
Home Insurance
14%
$315
HOA
0%
$0
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0