Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $189k initial cash invested.
-14.43%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$4,087
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,087 income − $6,357 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$899k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$8,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,087
Total Expenses
$6,357
Mortgage P&I
109%
$4,451
Property Taxes
12%
$499
Home Insurance
8%
$345
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0