Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $187k initial cash invested.
-19.79%
Cash On Cash
2.46%
Cap Rate
0.39
DSCR
$3,810
Rent
-$3,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,810 income − $6,889 expenses = $3,079 out of pocket
Investment Breakdown
|
Purchase Price
$889k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,810
Total Expenses
$6,889
Mortgage P&I
124%
$4,715
Property Taxes
23%
$873
Home Insurance
8%
$311
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$190
Vacancy
6%
$229
Maintenance
5%
$190
Other
0%
$0