Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.17% first-year return on $188k initial cash invested.
-11.17%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$4,691
Rent
-$1,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,691 income − $6,441 expenses = $1,750 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,691
Total Expenses
$6,441
Mortgage P&I
96%
$4,502
Property Taxes
9%
$406
Home Insurance
7%
$313
HOA
0%
$0
Property Management
10%
$469
CapEx
5%
$235
Vacancy
6%
$281
Maintenance
5%
$235
Other
0%
$0