Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.06% first-year return on $188k initial cash invested.
-23.06%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,897
Rent
-$3,612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $6,509 expenses = $3,612 out of pocket
Investment Breakdown
|
Purchase Price
$895k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$188k
Downpayment
20%
$179k
Closing costs
1%
$8,951
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,897
Total Expenses
$6,509
Mortgage P&I
152%
$4,409
Property Taxes
35%
$1,020
Home Insurance
11%
$326
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0