Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.51% first-year return on $188k initial cash invested.
-25.51%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$1,966
Rent
-$3,996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,966 income − $5,962 expenses = $3,996 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,966
Total Expenses
$5,962
Mortgage P&I
243%
$4,772
Property Taxes
19%
$366
Home Insurance
16%
$313
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
Other
0%
$0