Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.26% first-year return on $187k initial cash invested.
-27.26%
Cash On Cash
1.2%
Cap Rate
0.18
DSCR
$5,280
Rent
-$4,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $9,537 expenses = $4,257 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,924
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,280
Total Expenses
$9,537
Mortgage P&I
93%
$4,886
Property Taxes
17%
$906
Home Insurance
6%
$325
HOA
39%
$2,047
Property Management
10%
$528
CapEx
5%
$264
Vacancy
6%
$317
Maintenance
5%
$264
Other
0%
$0