Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.8% first-year return on $189k initial cash invested.
-16.8%
Cash On Cash
2.8%
Cap Rate
0.46
DSCR
$4,159
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $6,804 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$900k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,159
Total Expenses
$6,804
Mortgage P&I
109%
$4,537
Property Taxes
16%
$670
Home Insurance
8%
$315
HOA
5%
$200
Property Management
10%
$416
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0