Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.05% first-year return on $188k initial cash invested.
-23.05%
Cash On Cash
1.97%
Cap Rate
0.3
DSCR
$3,843
Rent
-$3,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,843 income − $7,450 expenses = $3,607 out of pocket
Investment Breakdown
|
Purchase Price
$894k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,843
Total Expenses
$7,450
Mortgage P&I
127%
$4,882
Property Taxes
33%
$1,254
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0