Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.35% first-year return on $187k initial cash invested.
-18.35%
Cash On Cash
2.8%
Cap Rate
0.44
DSCR
$4,459
Rent
-$2,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,459 income − $7,325 expenses = $2,866 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$179k
Closing costs
1%
$8,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,459
Total Expenses
$7,325
Mortgage P&I
106%
$4,725
Property Taxes
18%
$795
Home Insurance
7%
$315
HOA
7%
$330
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0