Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.67% first-year return on $188k initial cash invested.
-15.67%
Cash On Cash
3.5%
Cap Rate
0.54
DSCR
$4,771
Rent
-$2,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,771 income − $7,226 expenses = $2,455 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,771
Total Expenses
$7,226
Mortgage P&I
101%
$4,829
Property Taxes
18%
$843
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$239
Vacancy
6%
$286
Maintenance
5%
$239
Other
0%
$0