Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.65% first-year return on $189k initial cash invested.
-24.65%
Cash On Cash
1.85%
Cap Rate
0.27
DSCR
$3,291
Rent
-$3,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,291 income − $7,168 expenses = $3,877 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,988
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,291
Total Expenses
$7,168
Mortgage P&I
155%
$5,094
Property Taxes
27%
$894
Home Insurance
10%
$324
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$165
Vacancy
6%
$197
Maintenance
5%
$165
Other
0%
$0