Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.65% first-year return on $187k initial cash invested.
-18.65%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,656
Rent
-$2,902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $5,558 expenses = $2,902 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,656
Total Expenses
$5,558
Mortgage P&I
166%
$4,412
Property Taxes
5%
$144
Home Insurance
12%
$311
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$159
Maintenance
5%
$133
Other
0%
$0