Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.23% first-year return on $189k initial cash invested.
-16.23%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,777
Rent
-$2,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,777 income − $6,330 expenses = $2,553 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,777
Total Expenses
$6,330
Mortgage P&I
120%
$4,518
Property Taxes
13%
$472
Home Insurance
8%
$315
HOA
1%
$42
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0