Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.15% first-year return on $188k initial cash invested.
-21.15%
Cash On Cash
2.63%
Cap Rate
0.39
DSCR
$3,991
Rent
-$3,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $7,301 expenses = $3,310 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,991
Total Expenses
$7,301
Mortgage P&I
127%
$5,070
Property Taxes
22%
$880
Home Insurance
8%
$313
HOA
0%
$0
Property Management
10%
$399
CapEx
5%
$200
Vacancy
6%
$239
Maintenance
5%
$200
Other
0%
$0