Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.26% first-year return on $189k initial cash invested.
-23.26%
Cash On Cash
1.99%
Cap Rate
0.3
DSCR
$3,428
Rent
-$3,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $7,100 expenses = $3,672 out of pocket
Investment Breakdown
|
Purchase Price
$902k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$189k
Downpayment
20%
$180k
Closing costs
1%
$9,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,428
Total Expenses
$7,100
Mortgage P&I
146%
$4,999
Property Taxes
26%
$886
Home Insurance
9%
$324
HOA
0%
$0
Property Management
10%
$343
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0