Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.16% first-year return on $189k initial cash invested.
-16.16%
Cash On Cash
3.1%
Cap Rate
0.49
DSCR
$3,442
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $5,989 expenses = $2,547 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%
$9,004
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,442
Total Expenses
$5,989
Mortgage P&I
137%
$4,702
Property Taxes
2%
$68
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0