Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $187k initial cash invested.
-18.07%
Cash On Cash
2.7%
Cap Rate
0.43
DSCR
$3,961
Rent
-$2,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $6,783 expenses = $2,822 out of pocket
Investment Breakdown
|
Purchase Price
$892k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,961
Total Expenses
$6,783
Mortgage P&I
117%
$4,629
Property Taxes
20%
$801
Home Insurance
8%
$323
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0