Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.96% first-year return on $187k initial cash invested.
-21.96%
Cash On Cash
2.17%
Cap Rate
0.33
DSCR
$3,533
Rent
-$3,431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,533 income − $6,964 expenses = $3,431 out of pocket
Investment Breakdown
|
Purchase Price
$893k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$179k
Closing costs
1%
$8,926
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,533
Total Expenses
$6,964
Mortgage P&I
138%
$4,867
Property Taxes
24%
$862
Home Insurance
9%
$316
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0