Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $188k initial cash invested.
-15.69%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,758
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,758 income − $6,218 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$896k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,758
Total Expenses
$6,218
Mortgage P&I
119%
$4,474
Property Taxes
12%
$464
Home Insurance
8%
$303
HOA
0%
$0
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0