Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -29.4% first-year return on $189k initial cash invested.
-29.4%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$2,061
Rent
-$4,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $6,700 expenses = $4,639 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,015
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,061
Total Expenses
$6,700
Mortgage P&I
238%
$4,914
Property Taxes
45%
$918
Home Insurance
16%
$332
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0