Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.46% first-year return on $189k initial cash invested.
-9.46%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$5,047
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,047 income − $6,535 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,047
Total Expenses
$6,535
Mortgage P&I
89%
$4,487
Property Taxes
8%
$421
Home Insurance
6%
$315
HOA
0%
$0
Property Management
10%
$505
CapEx
5%
$252
Vacancy
6%
$303
Maintenance
5%
$252
Other
0%
$0