Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.03% first-year return on $188k initial cash invested.
-22.03%
Cash On Cash
1.83%
Cap Rate
0.29
DSCR
$3,423
Rent
-$3,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $6,881 expenses = $3,458 out of pocket
Investment Breakdown
|
Purchase Price
$897k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,423
Total Expenses
$6,881
Mortgage P&I
136%
$4,654
Property Taxes
20%
$688
Home Insurance
9%
$324
HOA
10%
$326
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$205
Maintenance
5%
$171
Other
0%
$0