Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.79% first-year return on $188k initial cash invested.
-19.79%
Cash On Cash
1.97%
Cap Rate
0.33
DSCR
$2,788
Rent
-$3,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,788 income − $5,887 expenses = $3,099 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,788
Total Expenses
$5,887
Mortgage P&I
159%
$4,432
Property Taxes
14%
$399
Home Insurance
12%
$332
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0