Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.28% first-year return on $189k initial cash invested.
-16.28%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$3,829
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,829 income − $6,393 expenses = $2,564 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,829
Total Expenses
$6,393
Mortgage P&I
123%
$4,712
Property Taxes
10%
$369
Home Insurance
8%
$315
HOA
0%
$2
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0