Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -34.7% first-year return on $187k initial cash invested.
-34.7%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$4,228
Rent
-$5,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $9,632 expenses = $5,404 out of pocket
Investment Breakdown
|
Purchase Price
$890k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$187k
Downpayment
20%
$178k
Closing costs
1%
$8,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,228
Total Expenses
$9,632
Mortgage P&I
112%
$4,715
Property Taxes
83%
$3,503
Home Insurance
7%
$315
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$211
Vacancy
6%
$254
Maintenance
5%
$211
Other
0%
$0